[IOICORP] YoY Cumulative Quarter Result on 30-Jun-2004 [#4]

Announcement Date
16-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 45.25%
YoY- 39.74%
Quarter Report
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 8,952,727 6,109,668 6,072,507 4,993,454 3,907,871 2,410,500 1,291,578 38.06%
PBT 1,991,073 1,152,873 1,220,854 1,112,045 812,626 570,502 458,462 27.71%
Tax -340,109 -196,158 -134,341 -410,495 -310,574 -219,542 -167,334 12.54%
NP 1,650,964 956,715 1,086,513 701,550 502,052 350,960 291,128 33.52%
-
NP to SH 1,482,104 829,002 902,220 701,550 502,052 350,960 291,128 31.14%
-
Tax Rate 17.08% 17.01% 11.00% 36.91% 38.22% 38.48% 36.50% -
Total Cost 7,301,763 5,152,953 4,985,994 4,291,904 3,405,819 2,059,540 1,000,450 39.25%
-
Net Worth 7,616,282 1,142,415 4,868,697 3,899,320 2,810,133 2,716,725 2,405,043 21.17%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 429,951 99,390 391,734 273,061 188,599 127,745 105,115 26.44%
Div Payout % 29.01% 11.99% 43.42% 38.92% 37.57% 36.40% 36.11% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 7,616,282 1,142,415 4,868,697 3,899,320 2,810,133 2,716,725 2,405,043 21.17%
NOSH 6,142,163 1,142,415 1,119,240 1,092,246 942,997 851,637 840,924 39.27%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 18.44% 15.66% 17.89% 14.05% 12.85% 14.56% 22.54% -
ROE 19.46% 72.57% 18.53% 17.99% 17.87% 12.92% 12.10% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 145.76 534.80 542.56 457.17 414.41 283.04 153.59 -0.86%
EPS 24.13 14.51 80.61 64.23 53.24 41.21 34.62 -5.83%
DPS 7.00 8.70 35.00 25.00 20.00 15.00 12.50 -9.20%
NAPS 1.24 1.00 4.35 3.57 2.98 3.19 2.86 -12.99%
Adjusted Per Share Value based on latest NOSH - 1,127,750
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 143.06 97.63 97.03 79.79 62.45 38.52 20.64 38.06%
EPS 23.68 13.25 14.42 11.21 8.02 5.61 4.65 31.14%
DPS 6.87 1.59 6.26 4.36 3.01 2.04 1.68 26.44%
NAPS 1.217 0.1825 0.778 0.6231 0.449 0.4341 0.3843 21.17%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 5.20 2.86 2.10 1.63 1.14 1.22 0.53 -
P/RPS 3.57 0.53 0.39 0.36 0.28 0.43 0.35 47.23%
P/EPS 21.55 3.94 2.61 2.54 2.14 2.96 1.53 55.37%
EY 4.64 25.37 38.39 39.40 46.70 33.78 65.32 -35.63%
DY 1.35 3.04 16.67 15.34 17.54 12.30 23.58 -37.90%
P/NAPS 4.19 2.86 0.48 0.46 0.38 0.38 0.19 67.42%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/08/07 16/08/06 16/08/05 16/08/04 15/08/03 12/08/02 24/08/01 -
Price 4.92 3.32 2.24 1.55 1.18 1.21 0.74 -
P/RPS 3.38 0.62 0.41 0.34 0.28 0.43 0.48 38.42%
P/EPS 20.39 4.58 2.78 2.41 2.22 2.94 2.14 45.57%
EY 4.90 21.86 35.99 41.44 45.12 34.06 46.78 -31.33%
DY 1.42 2.62 15.63 16.13 16.95 12.40 16.89 -33.79%
P/NAPS 3.97 3.32 0.51 0.43 0.40 0.38 0.26 57.47%

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