[IOICORP] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
14-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -3.24%
YoY- 34.66%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 8,547,937 5,947,437 6,231,330 5,028,208 3,693,308 2,139,460 1,268,789 37.40%
PBT 1,851,432 1,166,726 1,214,092 1,042,446 765,365 519,302 489,650 24.80%
Tax -361,832 -197,284 -294,893 -398,457 -287,149 -190,753 -155,338 15.12%
NP 1,489,600 969,442 919,198 643,989 478,216 328,549 334,312 28.26%
-
NP to SH 1,373,924 822,792 919,198 643,989 478,216 328,549 334,312 26.54%
-
Tax Rate 19.54% 16.91% 24.29% 38.22% 37.52% 36.73% 31.72% -
Total Cost 7,058,337 4,977,994 5,312,132 4,384,218 3,215,092 1,810,910 934,477 40.05%
-
Net Worth 6,967,582 4,516,268 4,490,724 3,598,128 2,685,413 2,540,068 2,339,062 19.94%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 571,447 451,626 918,153 172,883 121,374 67,510 - -
Div Payout % 41.59% 54.89% 99.89% 26.85% 25.38% 20.55% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 6,967,582 4,516,268 4,490,724 3,598,128 2,685,413 2,540,068 2,339,062 19.94%
NOSH 1,224,531 1,129,067 1,119,881 1,080,518 910,309 843,876 841,389 6.45%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 17.43% 16.30% 14.75% 12.81% 12.95% 15.36% 26.35% -
ROE 19.72% 18.22% 20.47% 17.90% 17.81% 12.93% 14.29% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 698.06 526.76 556.43 465.35 405.72 253.53 150.80 29.08%
EPS 112.20 72.87 82.08 59.60 52.53 38.93 39.73 18.88%
DPS 46.67 40.00 81.99 16.00 13.33 8.00 0.00 -
NAPS 5.69 4.00 4.01 3.33 2.95 3.01 2.78 12.67%
Adjusted Per Share Value based on latest NOSH - 1,124,333
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 137.84 95.90 100.48 81.08 59.55 34.50 20.46 37.40%
EPS 22.15 13.27 14.82 10.38 7.71 5.30 5.39 26.54%
DPS 9.21 7.28 14.81 2.79 1.96 1.09 0.00 -
NAPS 1.1235 0.7282 0.7241 0.5802 0.433 0.4096 0.3772 19.94%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 4.42 2.66 1.79 2.16 0.98 1.10 0.49 -
P/RPS 0.63 0.50 0.32 0.46 0.24 0.43 0.32 11.94%
P/EPS 3.94 3.65 2.18 3.62 1.87 2.83 1.23 21.40%
EY 25.38 27.40 45.85 27.59 53.61 35.39 81.09 -17.59%
DY 10.56 15.04 45.80 7.41 13.61 7.27 0.00 -
P/NAPS 0.78 0.67 0.45 0.65 0.33 0.37 0.18 27.66%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 14/05/07 23/06/06 16/05/05 14/05/04 16/05/03 14/05/02 14/05/01 -
Price 5.45 2.80 1.85 1.66 1.01 1.25 0.45 -
P/RPS 0.78 0.53 0.33 0.36 0.25 0.49 0.30 17.25%
P/EPS 4.86 3.84 2.25 2.79 1.92 3.21 1.13 27.51%
EY 20.59 26.03 44.37 35.90 52.01 31.15 88.30 -21.53%
DY 8.56 14.29 44.32 9.64 13.20 6.40 0.00 -
P/NAPS 0.96 0.70 0.46 0.50 0.34 0.42 0.16 34.78%

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