[IOICORP] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -1.79%
YoY- 104.67%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 12,769,200 16,627,000 14,979,494 12,671,394 16,763,224 13,159,764 8,278,340 7.48%
PBT 2,145,200 2,382,000 2,702,140 2,446,714 1,592,074 2,837,476 1,723,010 3.71%
Tax 163,000 -652,200 -569,500 -518,690 -583,806 -600,186 -339,456 -
NP 2,308,200 1,729,800 2,132,640 1,928,024 1,008,268 2,237,290 1,383,554 8.89%
-
NP to SH 2,270,800 1,671,600 2,036,732 1,879,186 918,172 2,065,418 1,276,540 10.06%
-
Tax Rate -7.60% 27.38% 21.08% 21.20% 36.67% 21.15% 19.70% -
Total Cost 10,461,000 14,897,200 12,846,854 10,743,370 15,754,956 10,922,474 6,894,786 7.18%
-
Net Worth 13,177,036 12,132,144 11,038,679 9,802,369 7,760,033 8,055,736 6,868,618 11.45%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 895,526 898,677 1,020,918 836,787 355,421 847,972 852,488 0.82%
Div Payout % 39.44% 53.76% 50.13% 44.53% 38.71% 41.06% 66.78% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 13,177,036 12,132,144 11,038,679 9,802,369 7,760,033 8,055,736 6,868,618 11.45%
NOSH 6,396,619 6,419,124 6,380,739 5,977,054 5,923,690 6,056,944 1,217,840 31.81%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 18.08% 10.40% 14.24% 15.22% 6.01% 17.00% 16.71% -
ROE 17.23% 13.78% 18.45% 19.17% 11.83% 25.64% 18.59% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 199.62 259.02 234.76 212.00 282.99 217.27 679.76 -18.45%
EPS 35.50 26.04 31.92 31.44 15.50 34.10 104.82 -16.49%
DPS 14.00 14.00 16.00 14.00 6.00 14.00 70.00 -23.50%
NAPS 2.06 1.89 1.73 1.64 1.31 1.33 5.64 -15.44%
Adjusted Per Share Value based on latest NOSH - 5,981,984
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 204.04 265.69 239.36 202.48 267.86 210.28 132.28 7.48%
EPS 36.29 26.71 32.55 30.03 14.67 33.00 20.40 10.06%
DPS 14.31 14.36 16.31 13.37 5.68 13.55 13.62 0.82%
NAPS 2.1056 1.9386 1.7639 1.5663 1.24 1.2872 1.0976 11.45%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 5.10 5.38 5.81 5.47 3.56 7.75 3.68 -
P/RPS 2.55 2.08 2.47 2.58 1.26 3.57 0.54 29.49%
P/EPS 14.37 20.66 18.20 17.40 22.97 22.73 3.51 26.45%
EY 6.96 4.84 5.49 5.75 4.35 4.40 28.48 -20.91%
DY 2.75 2.60 2.75 2.56 1.69 1.81 19.02 -27.53%
P/NAPS 2.48 2.85 3.36 3.34 2.72 5.83 0.65 24.97%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 23/02/12 16/02/11 10/02/10 20/02/09 14/02/08 13/02/07 -
Price 4.90 5.33 5.71 5.20 3.72 8.15 3.92 -
P/RPS 2.45 2.06 2.43 2.45 1.31 3.75 0.58 27.11%
P/EPS 13.80 20.47 17.89 16.54 24.00 23.90 3.74 24.28%
EY 7.24 4.89 5.59 6.05 4.17 4.18 26.74 -19.55%
DY 2.86 2.63 2.80 2.69 1.61 1.72 17.86 -26.28%
P/NAPS 2.38 2.82 3.30 3.17 2.84 6.13 0.70 22.60%

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