[IOICORP] YoY Annualized Quarter Result on 31-Mar-2005 [#3]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

16-May-2005

Admission Sponsor

Sponsor

Financial Year

30-Jun-2005

Quarter

31-Mar-2005 [#3]

Profit Trend

QoQ- -10.61%

YoY- 42.74%

Quarter Report

quarterly report 0503.xls

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Annualized Quarter Result
Revenue	13,473,738	8,547,937	5,947,437	6,231,330	5,028,208	3,693,308	2,139,460	35.85%
YoY %	57.63%	43.72%	-4.56%	23.93%	36.14%	72.63%	-	-
Horiz. %	629.77%	399.54%	277.99%	291.26%	235.02%	172.63%	100.00%	-
PBT	2,985,462	1,851,432	1,166,726	1,214,092	1,042,446	765,365	519,302	33.80%
YoY %	61.25%	58.69%	-3.90%	16.47%	36.20%	47.38%	-	-
Horiz. %	574.90%	356.52%	224.67%	233.79%	200.74%	147.38%	100.00%	-
Tax	-643,833	-361,832	-197,284	-294,893	-398,457	-287,149	-190,753	22.45%
YoY %	-77.94%	-83.41%	33.10%	25.99%	-38.76%	-50.53%	-	-
Horiz. %	337.52%	189.69%	103.42%	154.59%	208.89%	150.53%	100.00%	-
NP	2,341,629	1,489,600	969,442	919,198	643,989	478,216	328,549	38.68%
YoY %	57.20%	53.66%	5.47%	42.74%	34.66%	45.55%	-	-
Horiz. %	712.72%	453.39%	295.07%	279.78%	196.01%	145.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,179,130	1,373,924	822,792	919,198	643,989	478,216	328,549	37.03%
YoY %	58.61%	66.98%	-10.49%	42.74%	34.66%	45.55%	-	-
Horiz. %	663.26%	418.18%	250.43%	279.78%	196.01%	145.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.57%	19.54%	16.91%	24.29%	38.22%	37.52%	36.73%	-
YoY %	10.39%	15.55%	-30.38%	-36.45%	1.87%	2.15%	-	-
Horiz. %	58.73%	53.20%	46.04%	66.13%	104.06%	102.15%	100.00%	-
Total Cost	11,132,109	7,058,337	4,977,994	5,312,132	4,384,218	3,215,092	1,810,910	35.30%
YoY %	57.72%	41.79%	-6.29%	21.16%	36.36%	77.54%	-	-
Horiz. %	614.72%	389.77%	274.89%	293.34%	242.10%	177.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,247,544	6,967,582	4,516,268	4,490,724	3,598,128	2,685,413	2,540,068	21.66%
YoY %	18.37%	54.28%	0.57%	24.81%	33.99%	5.72%	-	-
Horiz. %	324.70%	274.31%	177.80%	176.80%	141.65%	105.72%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	566,007	571,447	451,626	918,153	172,883	121,374	67,510	42.48%
YoY %	-0.95%	26.53%	-50.81%	431.08%	42.44%	79.79%	-	-
Horiz. %	838.40%	846.46%	668.98%	1,360.03%	256.09%	179.79%	100.00%	-
Div Payout %	25.97%	41.59%	54.89%	99.89%	26.85%	25.38%	20.55%	-
YoY %	-37.56%	-24.23%	-45.05%	272.03%	5.79%	23.50%	-	-
Horiz. %	126.37%	202.38%	267.10%	486.08%	130.66%	123.50%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	8,247,544	6,967,582	4,516,268	4,490,724	3,598,128	2,685,413	2,540,068	21.66%
YoY %	18.37%	54.28%	0.57%	24.81%	33.99%	5.72%	-	-
Horiz. %	324.70%	274.31%	177.80%	176.80%	141.65%	105.72%	100.00%	-
NOSH	6,064,370	1,224,531	1,129,067	1,119,881	1,080,518	910,309	843,876	38.87%
YoY %	395.24%	8.46%	0.82%	3.64%	18.70%	7.87%	-	-
Horiz. %	718.63%	145.11%	133.80%	132.71%	128.04%	107.87%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	17.38%	17.43%	16.30%	14.75%	12.81%	12.95%	15.36%	-
YoY %	-0.29%	6.93%	10.51%	15.14%	-1.08%	-15.69%	-	-
Horiz. %	113.15%	113.48%	106.12%	96.03%	83.40%	84.31%	100.00%	-
ROE	26.42%	19.72%	18.22%	20.47%	17.90%	17.81%	12.93%	-
YoY %	33.98%	8.23%	-10.99%	14.36%	0.51%	37.74%	-	-
Horiz. %	204.33%	152.51%	140.91%	158.31%	138.44%	137.74%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	222.18	698.06	526.76	556.43	465.35	405.72	253.53	-2.17%
YoY %	-68.17%	32.52%	-5.33%	19.57%	14.70%	60.03%	-	-
Horiz. %	87.63%	275.34%	207.77%	219.47%	183.55%	160.03%	100.00%	-
EPS	35.93	112.20	72.87	82.08	59.60	52.53	38.93	-1.32%
YoY %	-67.98%	53.97%	-11.22%	37.72%	13.46%	34.93%	-	-
Horiz. %	92.29%	288.21%	187.18%	210.84%	153.10%	134.93%	100.00%	-
DPS	9.33	46.67	40.00	81.99	16.00	13.33	8.00	2.59%
YoY %	-80.01%	16.67%	-51.21%	412.44%	20.03%	66.62%	-	-
Horiz. %	116.62%	583.38%	500.00%	1,024.88%	200.00%	166.62%	100.00%	-
NAPS	1.36	5.69	4.00	4.01	3.33	2.95	3.01	-12.39%
YoY %	-76.10%	42.25%	-0.25%	20.42%	12.88%	-1.99%	-	-
Horiz. %	45.18%	189.04%	132.89%	133.22%	110.63%	98.01%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,116,121
RPS	215.30	136.59	95.04	99.57	80.35	59.02	34.19	35.85%
YoY %	57.63%	43.72%	-4.55%	23.92%	36.14%	72.62%	-	-
Horiz. %	629.72%	399.50%	277.98%	291.23%	235.01%	172.62%	100.00%	-
EPS	34.82	21.95	13.15	14.69	10.29	7.64	5.25	37.03%
YoY %	58.63%	66.92%	-10.48%	42.76%	34.69%	45.52%	-	-
Horiz. %	663.24%	418.10%	250.48%	279.81%	196.00%	145.52%	100.00%	-
DPS	9.04	9.13	7.22	14.67	2.76	1.94	1.08	42.44%
YoY %	-0.99%	26.45%	-50.78%	431.52%	42.27%	79.63%	-	-
Horiz. %	837.04%	845.37%	668.52%	1,358.33%	255.56%	179.63%	100.00%	-
NAPS	1.3179	1.1134	0.7217	0.7176	0.575	0.4291	0.4059	21.66%
YoY %	18.37%	54.27%	0.57%	24.80%	34.00%	5.72%	-	-
Horiz. %	324.69%	274.30%	177.80%	176.79%	141.66%	105.72%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	7.10	4.42	2.66	1.79	2.16	0.98	1.10	-
P/RPS	3.20	0.63	0.50	0.32	0.46	0.24	0.43	39.68%
YoY %	407.94%	26.00%	56.25%	-30.43%	91.67%	-44.19%	-	-
Horiz. %	744.19%	146.51%	116.28%	74.42%	106.98%	55.81%	100.00%	-
P/EPS	19.76	3.94	3.65	2.18	3.62	1.87	2.83	38.20%
YoY %	401.52%	7.95%	67.43%	-39.78%	93.58%	-33.92%	-	-
Horiz. %	698.23%	139.22%	128.98%	77.03%	127.92%	66.08%	100.00%	-
EY	5.06	25.38	27.40	45.85	27.59	53.61	35.39	-27.66%
YoY %	-80.06%	-7.37%	-40.24%	66.18%	-48.54%	51.48%	-	-
Horiz. %	14.30%	71.72%	77.42%	129.56%	77.96%	151.48%	100.00%	-
DY	1.31	10.56	15.04	45.80	7.41	13.61	7.27	-24.82%
YoY %	-87.59%	-29.79%	-67.16%	518.08%	-45.55%	87.21%	-	-
Horiz. %	18.02%	145.25%	206.88%	629.99%	101.93%	187.21%	100.00%	-
P/NAPS	5.22	0.78	0.67	0.45	0.65	0.33	0.37	55.38%
YoY %	569.23%	16.42%	48.89%	-30.77%	96.97%	-10.81%	-	-
Horiz. %	1,410.81%	210.81%	181.08%	121.62%	175.68%	89.19%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	15/05/08	14/05/07	23/06/06	16/05/05	14/05/04	16/05/03	14/05/02	-
Price	7.45	5.45	2.80	1.85	1.66	1.01	1.25	-
P/RPS	3.35	0.78	0.53	0.33	0.36	0.25	0.49	37.72%
YoY %	329.49%	47.17%	60.61%	-8.33%	44.00%	-48.98%	-	-
Horiz. %	683.67%	159.18%	108.16%	67.35%	73.47%	51.02%	100.00%	-
P/EPS	20.73	4.86	3.84	2.25	2.79	1.92	3.21	36.42%
YoY %	326.54%	26.56%	70.67%	-19.35%	45.31%	-40.19%	-	-
Horiz. %	645.79%	151.40%	119.63%	70.09%	86.92%	59.81%	100.00%	-
EY	4.82	20.59	26.03	44.37	35.90	52.01	31.15	-26.70%
YoY %	-76.59%	-20.90%	-41.33%	23.59%	-30.97%	66.97%	-	-
Horiz. %	15.47%	66.10%	83.56%	142.44%	115.25%	166.97%	100.00%	-
DY	1.25	8.56	14.29	44.32	9.64	13.20	6.40	-23.81%
YoY %	-85.40%	-40.10%	-67.76%	359.75%	-26.97%	106.25%	-	-
Horiz. %	19.53%	133.75%	223.28%	692.50%	150.62%	206.25%	100.00%	-
P/NAPS	5.48	0.96	0.70	0.46	0.50	0.34	0.42	53.37%
YoY %	470.83%	37.14%	52.17%	-8.00%	47.06%	-19.05%	-	-
Horiz. %	1,304.76%	228.57%	166.67%	109.52%	119.05%	80.95%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos