[IOICORP] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -2.12%
YoY- 4.13%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 12,959,600 12,530,400 16,590,400 14,077,040 13,101,840 18,619,088 12,490,964 0.61%
PBT 1,162,000 2,329,200 1,696,400 2,646,984 2,500,464 1,850,168 2,513,004 -12.05%
Tax 68,800 125,600 -605,200 -596,628 -547,404 -563,744 -548,852 -
NP 1,230,800 2,454,800 1,091,200 2,050,356 1,953,060 1,286,424 1,964,152 -7.48%
-
NP to SH 1,207,200 2,417,200 1,032,400 1,992,512 1,913,528 1,162,000 1,806,072 -6.48%
-
Tax Rate -5.92% -5.39% 35.68% 22.54% 21.89% 30.47% 21.84% -
Total Cost 11,728,800 10,075,600 15,499,200 12,026,684 11,148,780 17,332,664 10,526,812 1.81%
-
Net Worth 13,683,306 12,610,922 11,620,739 10,523,830 9,018,187 7,679,200 7,167,924 11.36%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 13,683,306 12,610,922 11,620,739 10,523,830 9,018,187 7,679,200 7,167,924 11.36%
NOSH 6,394,068 6,401,483 6,420,298 6,378,079 5,972,309 5,952,868 6,126,431 0.71%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 9.50% 19.59% 6.58% 14.57% 14.91% 6.91% 15.72% -
ROE 8.82% 19.17% 8.88% 18.93% 21.22% 15.13% 25.20% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 202.68 195.74 258.41 220.71 219.38 312.78 203.89 -0.09%
EPS 18.88 37.76 16.08 31.24 32.04 19.52 29.48 -7.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 1.97 1.81 1.65 1.51 1.29 1.17 10.57%
Adjusted Per Share Value based on latest NOSH - 6,378,079
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 207.09 200.23 265.10 224.94 209.36 297.52 199.60 0.61%
EPS 19.29 38.63 16.50 31.84 30.58 18.57 28.86 -6.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1865 2.0151 1.8569 1.6816 1.441 1.2271 1.1454 11.36%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 5.36 4.98 4.65 5.47 5.20 4.20 6.05 -
P/RPS 2.64 2.54 1.80 2.48 2.37 1.34 2.97 -1.94%
P/EPS 28.39 13.19 28.92 17.51 16.23 21.52 20.52 5.55%
EY 3.52 7.58 3.46 5.71 6.16 4.65 4.87 -5.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.53 2.57 3.32 3.44 3.26 5.17 -11.39%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 19/11/12 18/11/11 18/11/10 24/11/09 07/11/08 15/11/07 -
Price 5.46 4.93 5.06 5.90 5.39 3.12 7.45 -
P/RPS 2.69 2.52 1.96 2.67 2.46 1.00 3.65 -4.95%
P/EPS 28.92 13.06 31.47 18.89 16.82 15.98 25.27 2.27%
EY 3.46 7.66 3.18 5.29 5.94 6.26 3.96 -2.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 2.50 2.80 3.58 3.57 2.42 6.37 -14.13%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment