[IOICORP] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

15-May-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Mar-2009 [#3]

Profit Trend

QoQ- -27.91%

YoY- -69.62%

Quarter Report

Microsoft Word - Quarterly Report 0903.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Annualized Quarter Result
Revenue	15,857,066	15,773,341	12,644,032	15,304,024	13,473,738	8,547,937	5,947,437	17.73%
YoY %	0.53%	24.75%	-17.38%	13.58%	57.63%	43.72%	-	-
Horiz. %	266.62%	265.21%	212.60%	257.32%	226.55%	143.72%	100.00%	-
PBT	2,467,066	2,842,578	2,576,833	1,249,821	2,985,462	1,851,432	1,166,726	13.27%
YoY %	-13.21%	10.31%	106.18%	-58.14%	61.25%	58.69%	-	-
Horiz. %	211.45%	243.64%	220.86%	107.12%	255.88%	158.69%	100.00%	-
Tax	-581,600	-526,810	-544,524	-499,988	-643,833	-361,832	-197,284	19.72%
YoY %	-10.40%	3.25%	-8.91%	22.34%	-77.94%	-83.41%	-	-
Horiz. %	294.80%	267.03%	276.01%	253.44%	326.35%	183.41%	100.00%	-
NP	1,885,466	2,315,768	2,032,309	749,833	2,341,629	1,489,600	969,442	11.71%
YoY %	-18.58%	13.95%	171.03%	-67.98%	57.20%	53.66%	-	-
Horiz. %	194.49%	238.88%	209.64%	77.35%	241.54%	153.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,850,266	2,233,434	1,984,814	661,930	2,179,130	1,373,924	822,792	14.44%
YoY %	-17.16%	12.53%	199.85%	-69.62%	58.61%	66.98%	-	-
Horiz. %	224.88%	271.45%	241.23%	80.45%	264.85%	166.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.57%	18.53%	21.13%	40.00%	21.57%	19.54%	16.91%	-
YoY %	27.20%	-12.30%	-47.17%	85.44%	10.39%	15.55%	-	-
Horiz. %	139.38%	109.58%	124.96%	236.55%	127.56%	115.55%	100.00%	-
Total Cost	13,971,600	13,457,573	10,611,722	14,554,190	11,132,109	7,058,337	4,977,994	18.74%
YoY %	3.82%	26.82%	-27.09%	30.74%	57.72%	41.79%	-	-
Horiz. %	280.67%	270.34%	213.17%	292.37%	223.63%	141.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,201,217	11,312,035	9,956,650	7,573,937	8,247,544	6,967,582	4,516,268	17.99%
YoY %	7.86%	13.61%	31.46%	-8.17%	18.37%	54.28%	-	-
Horiz. %	270.16%	250.47%	220.46%	167.70%	182.62%	154.28%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	599,358	681,704	570,114	473,371	566,007	571,447	451,626	4.82%
YoY %	-12.08%	19.57%	20.44%	-16.37%	-0.95%	26.53%	-	-
Horiz. %	132.71%	150.94%	126.24%	104.81%	125.33%	126.53%	100.00%	-
Div Payout %	32.39%	30.52%	28.72%	71.51%	25.97%	41.59%	54.89%	-
YoY %	6.13%	6.27%	-59.84%	175.36%	-37.56%	-24.23%	-	-
Horiz. %	59.01%	55.60%	52.32%	130.28%	47.31%	75.77%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	12,201,217	11,312,035	9,956,650	7,573,937	8,247,544	6,967,582	4,516,268	17.99%
YoY %	7.86%	13.61%	31.46%	-8.17%	18.37%	54.28%	-	-
Horiz. %	270.16%	250.47%	220.46%	167.70%	182.62%	154.28%	100.00%	-
NOSH	6,421,693	6,390,980	6,108,374	5,917,139	6,064,370	1,224,531	1,129,067	33.56%
YoY %	0.48%	4.63%	3.23%	-2.43%	395.24%	8.46%	-	-
Horiz. %	568.76%	566.04%	541.01%	524.07%	537.11%	108.46%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	11.89%	14.68%	16.07%	4.90%	17.38%	17.43%	16.30%	-
YoY %	-19.01%	-8.65%	227.96%	-71.81%	-0.29%	6.93%	-	-
Horiz. %	72.94%	90.06%	98.59%	30.06%	106.63%	106.93%	100.00%	-
ROE	15.16%	19.74%	19.93%	8.74%	26.42%	19.72%	18.22%	-
YoY %	-23.20%	-0.95%	128.03%	-66.92%	33.98%	8.23%	-	-
Horiz. %	83.21%	108.34%	109.39%	47.97%	145.01%	108.23%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	246.93	246.81	207.00	258.64	222.18	698.06	526.76	-11.85%
YoY %	0.05%	19.23%	-19.97%	16.41%	-68.17%	32.52%	-	-
Horiz. %	46.88%	46.85%	39.30%	49.10%	42.18%	132.52%	100.00%	-
EPS	28.81	34.95	32.49	11.19	35.93	112.20	72.87	-14.31%
YoY %	-17.57%	7.57%	190.35%	-68.86%	-67.98%	53.97%	-	-
Horiz. %	39.54%	47.96%	44.59%	15.36%	49.31%	153.97%	100.00%	-
DPS	9.33	10.67	9.33	8.00	9.33	46.67	40.00	-21.52%
YoY %	-12.56%	14.36%	16.62%	-14.26%	-80.01%	16.67%	-	-
Horiz. %	23.33%	26.67%	23.33%	20.00%	23.33%	116.67%	100.00%	-
NAPS	1.90	1.77	1.63	1.28	1.36	5.69	4.00	-11.65%
YoY %	7.34%	8.59%	27.34%	-5.88%	-76.10%	42.25%	-	-
Horiz. %	47.50%	44.25%	40.75%	32.00%	34.00%	142.25%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 5,930,476
RPS	253.38	252.05	202.04	244.55	215.30	136.59	95.04	17.73%
YoY %	0.53%	24.75%	-17.38%	13.59%	57.63%	43.72%	-	-
Horiz. %	266.60%	265.20%	212.58%	257.31%	226.54%	143.72%	100.00%	-
EPS	29.57	35.69	31.72	10.58	34.82	21.95	13.15	14.44%
YoY %	-17.15%	12.52%	199.81%	-69.62%	58.63%	66.92%	-	-
Horiz. %	224.87%	271.41%	241.22%	80.46%	264.79%	166.92%	100.00%	-
DPS	9.58	10.89	9.11	7.56	9.04	9.13	7.22	4.82%
YoY %	-12.03%	19.54%	20.50%	-16.37%	-0.99%	26.45%	-	-
Horiz. %	132.69%	150.83%	126.18%	104.71%	125.21%	126.45%	100.00%	-
NAPS	1.9497	1.8076	1.591	1.2103	1.3179	1.1134	0.7217	17.99%
YoY %	7.86%	13.61%	31.46%	-8.16%	18.37%	54.27%	-	-
Horiz. %	270.15%	250.46%	220.45%	167.70%	182.61%	154.27%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	5.34	5.76	5.39	3.80	7.10	4.42	2.66	-
P/RPS	2.16	2.33	2.60	1.47	3.20	0.63	0.50	27.59%
YoY %	-7.30%	-10.38%	76.87%	-54.06%	407.94%	26.00%	-	-
Horiz. %	432.00%	466.00%	520.00%	294.00%	640.00%	126.00%	100.00%	-
P/EPS	18.53	16.48	16.59	33.97	19.76	3.94	3.65	31.06%
YoY %	12.44%	-0.66%	-51.16%	71.91%	401.52%	7.95%	-	-
Horiz. %	507.67%	451.51%	454.52%	930.68%	541.37%	107.95%	100.00%	-
EY	5.40	6.07	6.03	2.94	5.06	25.38	27.40	-23.69%
YoY %	-11.04%	0.66%	105.10%	-41.90%	-80.06%	-7.37%	-	-
Horiz. %	19.71%	22.15%	22.01%	10.73%	18.47%	92.63%	100.00%	-
DY	1.75	1.85	1.73	2.11	1.31	10.56	15.04	-30.10%
YoY %	-5.41%	6.94%	-18.01%	61.07%	-87.59%	-29.79%	-	-
Horiz. %	11.64%	12.30%	11.50%	14.03%	8.71%	70.21%	100.00%	-
P/NAPS	2.81	3.25	3.31	2.97	5.22	0.78	0.67	26.96%
YoY %	-13.54%	-1.81%	11.45%	-43.10%	569.23%	16.42%	-	-
Horiz. %	419.40%	485.07%	494.03%	443.28%	779.10%	116.42%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	30/05/12	16/05/11	14/05/10	15/05/09	15/05/08	14/05/07	23/06/06	-
Price	5.23	5.19	5.39	4.44	7.45	5.45	2.80	-
P/RPS	2.12	2.10	2.60	1.72	3.35	0.78	0.53	25.96%
YoY %	0.95%	-19.23%	51.16%	-48.66%	329.49%	47.17%	-	-
Horiz. %	400.00%	396.23%	490.57%	324.53%	632.08%	147.17%	100.00%	-
P/EPS	18.15	14.85	16.59	39.69	20.73	4.86	3.84	29.51%
YoY %	22.22%	-10.49%	-58.20%	91.46%	326.54%	26.56%	-	-
Horiz. %	472.66%	386.72%	432.03%	1,033.59%	539.84%	126.56%	100.00%	-
EY	5.51	6.73	6.03	2.52	4.82	20.59	26.03	-22.78%
YoY %	-18.13%	11.61%	139.29%	-47.72%	-76.59%	-20.90%	-	-
Horiz. %	21.17%	25.85%	23.17%	9.68%	18.52%	79.10%	100.00%	-
DY	1.78	2.06	1.73	1.80	1.25	8.56	14.29	-29.30%
YoY %	-13.59%	19.08%	-3.89%	44.00%	-85.40%	-40.10%	-	-
Horiz. %	12.46%	14.42%	12.11%	12.60%	8.75%	59.90%	100.00%	-
P/NAPS	2.75	2.93	3.31	3.47	5.48	0.96	0.70	25.58%
YoY %	-6.14%	-11.48%	-4.61%	-36.68%	470.83%	37.14%	-	-
Horiz. %	392.86%	418.57%	472.86%	495.71%	782.86%	137.14%	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