[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
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 15,857,066 15,773,341 12,644,032 15,304,024 13,473,738 8,547,937 5,947,437 17.73%
PBT 2,467,066 2,842,578 2,576,833 1,249,821 2,985,462 1,851,432 1,166,726 13.27%
Tax -581,600 -526,810 -544,524 -499,988 -643,833 -361,832 -197,284 19.72%
NP 1,885,466 2,315,768 2,032,309 749,833 2,341,629 1,489,600 969,442 11.71%
-
NP to SH 1,850,266 2,233,434 1,984,814 661,930 2,179,130 1,373,924 822,792 14.44%
-
Tax Rate 23.57% 18.53% 21.13% 40.00% 21.57% 19.54% 16.91% -
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%
-
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%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 599,358 681,704 570,114 473,371 566,007 571,447 451,626 4.82%
Div Payout % 32.39% 30.52% 28.72% 71.51% 25.97% 41.59% 54.89% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
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%
NOSH 6,421,693 6,390,980 6,108,374 5,917,139 6,064,370 1,224,531 1,129,067 33.56%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 11.89% 14.68% 16.07% 4.90% 17.38% 17.43% 16.30% -
ROE 15.16% 19.74% 19.93% 8.74% 26.42% 19.72% 18.22% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 246.93 246.81 207.00 258.64 222.18 698.06 526.76 -11.85%
EPS 28.81 34.95 32.49 11.19 35.93 112.20 72.87 -14.31%
DPS 9.33 10.67 9.33 8.00 9.33 46.67 40.00 -21.52%
NAPS 1.90 1.77 1.63 1.28 1.36 5.69 4.00 -11.65%
Adjusted Per Share Value based on latest NOSH - 5,930,476
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 255.69 254.34 203.88 246.78 217.26 137.84 95.90 17.73%
EPS 29.84 36.01 32.01 10.67 35.14 22.15 13.27 14.44%
DPS 9.66 10.99 9.19 7.63 9.13 9.21 7.28 4.82%
NAPS 1.9674 1.8241 1.6055 1.2213 1.3299 1.1235 0.7282 17.99%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
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%
P/EPS 18.53 16.48 16.59 33.97 19.76 3.94 3.65 31.06%
EY 5.40 6.07 6.03 2.94 5.06 25.38 27.40 -23.69%
DY 1.75 1.85 1.73 2.11 1.31 10.56 15.04 -30.10%
P/NAPS 2.81 3.25 3.31 2.97 5.22 0.78 0.67 26.96%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
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%
P/EPS 18.15 14.85 16.59 39.69 20.73 4.86 3.84 29.51%
EY 5.51 6.73 6.03 2.52 4.82 20.59 26.03 -22.78%
DY 1.78 2.06 1.73 1.80 1.25 8.56 14.29 -29.30%
P/NAPS 2.75 2.93 3.31 3.47 5.48 0.96 0.70 25.58%

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