[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
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 13,473,738 8,547,937 5,947,437 6,231,330 5,028,208 3,693,308 2,139,460 35.85%
PBT 2,985,462 1,851,432 1,166,726 1,214,092 1,042,446 765,365 519,302 33.80%
Tax -643,833 -361,832 -197,284 -294,893 -398,457 -287,149 -190,753 22.45%
NP 2,341,629 1,489,600 969,442 919,198 643,989 478,216 328,549 38.68%
-
NP to SH 2,179,130 1,373,924 822,792 919,198 643,989 478,216 328,549 37.03%
-
Tax Rate 21.57% 19.54% 16.91% 24.29% 38.22% 37.52% 36.73% -
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%
-
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%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 566,007 571,447 451,626 918,153 172,883 121,374 67,510 42.48%
Div Payout % 25.97% 41.59% 54.89% 99.89% 26.85% 25.38% 20.55% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
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%
NOSH 6,064,370 1,224,531 1,129,067 1,119,881 1,080,518 910,309 843,876 38.87%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 17.38% 17.43% 16.30% 14.75% 12.81% 12.95% 15.36% -
ROE 26.42% 19.72% 18.22% 20.47% 17.90% 17.81% 12.93% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 222.18 698.06 526.76 556.43 465.35 405.72 253.53 -2.17%
EPS 35.93 112.20 72.87 82.08 59.60 52.53 38.93 -1.32%
DPS 9.33 46.67 40.00 81.99 16.00 13.33 8.00 2.59%
NAPS 1.36 5.69 4.00 4.01 3.33 2.95 3.01 -12.39%
Adjusted Per Share Value based on latest NOSH - 1,116,121
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 215.30 136.59 95.04 99.57 80.35 59.02 34.19 35.85%
EPS 34.82 21.95 13.15 14.69 10.29 7.64 5.25 37.03%
DPS 9.04 9.13 7.22 14.67 2.76 1.94 1.08 42.44%
NAPS 1.3179 1.1134 0.7217 0.7176 0.575 0.4291 0.4059 21.66%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
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%
P/EPS 19.76 3.94 3.65 2.18 3.62 1.87 2.83 38.20%
EY 5.06 25.38 27.40 45.85 27.59 53.61 35.39 -27.66%
DY 1.31 10.56 15.04 45.80 7.41 13.61 7.27 -24.82%
P/NAPS 5.22 0.78 0.67 0.45 0.65 0.33 0.37 55.38%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
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%
P/EPS 20.73 4.86 3.84 2.25 2.79 1.92 3.21 36.42%
EY 4.82 20.59 26.03 44.37 35.90 52.01 31.15 -26.70%
DY 1.25 8.56 14.29 44.32 9.64 13.20 6.40 -23.81%
P/NAPS 5.48 0.96 0.70 0.46 0.50 0.34 0.42 53.37%

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