[IOICORP] YoY Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

21-Aug-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Jun-2007 [#4]

Profit Trend

QoQ- 43.83%

YoY- 78.78%

Quarter Report

Microsoft Word - Quarterly Report 0706.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Cumulative Result
Revenue	12,542,962	14,600,474	14,665,369	8,952,727	6,109,668	6,072,507	4,993,454	16.58%
YoY %	-14.09%	-0.44%	63.81%	46.53%	0.61%	21.61%	-	-
Horiz. %	251.19%	292.39%	293.69%	179.29%	122.35%	121.61%	100.00%	-
PBT	2,550,633	1,550,117	3,095,197	1,991,073	1,152,873	1,220,854	1,112,045	14.83%
YoY %	64.54%	-49.92%	55.45%	72.71%	-5.57%	9.78%	-	-
Horiz. %	229.36%	139.39%	278.33%	179.05%	103.67%	109.78%	100.00%	-
Tax	-485,517	-486,943	-683,010	-340,109	-196,158	-134,341	-410,495	2.83%
YoY %	0.29%	28.71%	-100.82%	-73.39%	-46.01%	67.27%	-	-
Horiz. %	118.28%	118.62%	166.39%	82.85%	47.79%	32.73%	100.00%	-
NP	2,065,116	1,063,174	2,412,187	1,650,964	956,715	1,086,513	701,550	19.70%
YoY %	94.24%	-55.92%	46.11%	72.57%	-11.95%	54.87%	-	-
Horiz. %	294.36%	151.55%	343.84%	235.33%	136.37%	154.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,035,661	983,517	2,231,632	1,482,104	829,002	902,220	701,550	19.41%
YoY %	106.98%	-55.93%	50.57%	78.78%	-8.12%	28.60%	-	-
Horiz. %	290.17%	140.19%	318.10%	211.26%	118.17%	128.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.04%	31.41%	22.07%	17.08%	17.01%	11.00%	36.91%	-
YoY %	-39.38%	42.32%	29.22%	0.41%	54.64%	-70.20%	-	-
Horiz. %	51.58%	85.10%	59.79%	46.27%	46.09%	29.80%	100.00%	-
Total Cost	10,477,846	13,537,300	12,253,182	7,301,763	5,152,953	4,985,994	4,291,904	16.03%
YoY %	-22.60%	10.48%	67.81%	41.70%	3.35%	16.17%	-	-
Horiz. %	244.13%	315.41%	285.50%	170.13%	120.06%	116.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,437,704	8,284,739	8,478,385	7,616,282	1,142,415	4,868,697	3,899,320	17.82%
YoY %	25.99%	-2.28%	11.32%	566.68%	-76.54%	24.86%	-	-
Horiz. %	267.68%	212.47%	217.43%	195.32%	29.30%	124.86%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	1,049,946	473,413	1,029,518	429,951	99,390	391,734	273,061	25.15%
YoY %	121.78%	-54.02%	139.45%	332.59%	-74.63%	43.46%	-	-
Horiz. %	384.51%	173.37%	377.03%	157.46%	36.40%	143.46%	100.00%	-
Div Payout %	51.58%	48.13%	46.13%	29.01%	11.99%	43.42%	38.92%	-
YoY %	7.17%	4.34%	59.01%	141.95%	-72.39%	11.56%	-	-
Horiz. %	132.53%	123.66%	118.53%	74.54%	30.81%	111.56%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	10,437,704	8,284,739	8,478,385	7,616,282	1,142,415	4,868,697	3,899,320	17.82%
YoY %	25.99%	-2.28%	11.32%	566.68%	-76.54%	24.86%	-	-
Horiz. %	267.68%	212.47%	217.43%	195.32%	29.30%	124.86%	100.00%	-
NOSH	6,176,156	5,917,671	6,055,989	6,142,163	1,142,415	1,119,240	1,092,246	33.45%
YoY %	4.37%	-2.28%	-1.40%	437.65%	2.07%	2.47%	-	-
Horiz. %	565.45%	541.79%	554.45%	562.34%	104.59%	102.47%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	16.46%	7.28%	16.45%	18.44%	15.66%	17.89%	14.05%	-
YoY %	126.10%	-55.74%	-10.79%	17.75%	-12.47%	27.33%	-	-
Horiz. %	117.15%	51.81%	117.08%	131.25%	111.46%	127.33%	100.00%	-
ROE	19.50%	11.87%	26.32%	19.46%	72.57%	18.53%	17.99%	-
YoY %	64.28%	-54.90%	35.25%	-73.18%	291.64%	3.00%	-	-
Horiz. %	108.39%	65.98%	146.30%	108.17%	403.39%	103.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	203.09	246.73	242.16	145.76	534.80	542.56	457.17	-12.64%
YoY %	-17.69%	1.89%	66.14%	-72.74%	-1.43%	18.68%	-	-
Horiz. %	44.42%	53.97%	52.97%	31.88%	116.98%	118.68%	100.00%	-
EPS	32.96	16.62	36.85	24.13	14.51	80.61	64.23	-10.51%
YoY %	98.32%	-54.90%	52.71%	66.30%	-82.00%	25.50%	-	-
Horiz. %	51.32%	25.88%	57.37%	37.57%	22.59%	125.50%	100.00%	-
DPS	17.00	8.00	17.00	7.00	8.70	35.00	25.00	-6.22%
YoY %	112.50%	-52.94%	142.86%	-19.54%	-75.14%	40.00%	-	-
Horiz. %	68.00%	32.00%	68.00%	28.00%	34.80%	140.00%	100.00%	-
NAPS	1.69	1.40	1.40	1.24	1.00	4.35	3.57	-11.71%
YoY %	20.71%	0.00%	12.90%	24.00%	-77.01%	21.85%	-	-
Horiz. %	47.34%	39.22%	39.22%	34.73%	28.01%	121.85%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 6,204,134
RPS	200.43	233.31	234.34	143.06	97.63	97.03	79.79	16.58%
YoY %	-14.09%	-0.44%	63.81%	46.53%	0.62%	21.61%	-	-
Horiz. %	251.20%	292.41%	293.70%	179.30%	122.36%	121.61%	100.00%	-
EPS	32.53	15.72	35.66	23.68	13.25	14.42	11.21	19.42%
YoY %	106.93%	-55.92%	50.59%	78.72%	-8.11%	28.64%	-	-
Horiz. %	290.19%	140.23%	318.11%	211.24%	118.20%	128.64%	100.00%	-
DPS	16.78	7.56	16.45	6.87	1.59	6.26	4.36	25.17%
YoY %	121.96%	-54.04%	139.45%	332.08%	-74.60%	43.58%	-	-
Horiz. %	384.86%	173.39%	377.29%	157.57%	36.47%	143.58%	100.00%	-
NAPS	1.6679	1.3238	1.3548	1.217	0.1825	0.778	0.6231	17.82%
YoY %	25.99%	-2.29%	11.32%	566.85%	-76.54%	24.86%	-	-
Horiz. %	267.68%	212.45%	217.43%	195.31%	29.29%	124.86%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	5.01	4.72	7.45	5.20	2.86	2.10	1.63	-
P/RPS	2.47	1.91	3.08	3.57	0.53	0.39	0.36	37.82%
YoY %	29.32%	-37.99%	-13.73%	573.58%	35.90%	8.33%	-	-
Horiz. %	686.11%	530.56%	855.56%	991.67%	147.22%	108.33%	100.00%	-
P/EPS	15.20	28.40	20.22	21.55	3.94	2.61	2.54	34.72%
YoY %	-46.48%	40.45%	-6.17%	446.95%	50.96%	2.76%	-	-
Horiz. %	598.43%	1,118.11%	796.06%	848.43%	155.12%	102.76%	100.00%	-
EY	6.58	3.52	4.95	4.64	25.37	38.39	39.40	-25.78%
YoY %	86.93%	-28.89%	6.68%	-81.71%	-33.92%	-2.56%	-	-
Horiz. %	16.70%	8.93%	12.56%	11.78%	64.39%	97.44%	100.00%	-
DY	3.39	1.69	2.28	1.35	3.04	16.67	15.34	-22.23%
YoY %	100.59%	-25.88%	68.89%	-55.59%	-81.76%	8.67%	-	-
Horiz. %	22.10%	11.02%	14.86%	8.80%	19.82%	108.67%	100.00%	-
P/NAPS	2.96	3.37	5.32	4.19	2.86	0.48	0.46	36.36%
YoY %	-12.17%	-36.65%	26.97%	46.50%	495.83%	4.35%	-	-
Horiz. %	643.48%	732.61%	1,156.52%	910.87%	621.74%	104.35%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	24/08/10	26/08/09	18/08/08	21/08/07	16/08/06	16/08/05	16/08/04	-
Price	5.25	5.09	4.78	4.92	3.32	2.24	1.55	-
P/RPS	2.59	2.06	1.97	3.38	0.62	0.41	0.34	40.25%
YoY %	25.73%	4.57%	-41.72%	445.16%	51.22%	20.59%	-	-
Horiz. %	761.76%	605.88%	579.41%	994.12%	182.35%	120.59%	100.00%	-
P/EPS	15.93	30.63	12.97	20.39	4.58	2.78	2.41	36.97%
YoY %	-47.99%	136.16%	-36.39%	345.20%	64.75%	15.35%	-	-
Horiz. %	661.00%	1,270.95%	538.17%	846.06%	190.04%	115.35%	100.00%	-
EY	6.28	3.27	7.71	4.90	21.86	35.99	41.44	-26.97%
YoY %	92.05%	-57.59%	57.35%	-77.58%	-39.26%	-13.15%	-	-
Horiz. %	15.15%	7.89%	18.61%	11.82%	52.75%	86.85%	100.00%	-
DY	3.24	1.57	3.56	1.42	2.62	15.63	16.13	-23.46%
YoY %	106.37%	-55.90%	150.70%	-45.80%	-83.24%	-3.10%	-	-
Horiz. %	20.09%	9.73%	22.07%	8.80%	16.24%	96.90%	100.00%	-
P/NAPS	3.11	3.64	3.41	3.97	3.32	0.51	0.43	39.04%
YoY %	-14.56%	6.74%	-14.11%	19.58%	550.98%	18.60%	-	-
Horiz. %	723.26%	846.51%	793.02%	923.26%	772.09%	118.60%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 31 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PBBANK

PUBLIC BANK BHD

1000

HLIND

HONG LEONG INDUSTRIES BHD

303

MPI

MALAYSIAN PACIFIC INDUSTRIES

283

PTRANS

PERAK TRANSIT BERHAD

251

GENTING

GENTING BHD

137

YTLPOWR

YTL POWER INTERNATIONAL BHD

121

DSONIC

DATASONIC GROUP BERHAD

117

DUFU

DUFU TECHNOLOGY CORP. BHD

117

MAHSING

MAH SING GROUP BHD

102

GENM

GENTING MALAYSIA BERHAD

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

INIX-OR

0.02

0.00

141,839,900

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

EDUSPEC-OR

0.005

0.00

75,002,700

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More