[IOICORP] YoY Cumulative Quarter Result on 30-Jun-2009 [#4]

Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 98.11%
YoY- -55.93%
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 14,598,900 16,154,251 12,542,962 14,600,474 14,665,369 8,952,727 6,109,668 15.60%
PBT 1,592,300 2,863,612 2,550,633 1,550,117 3,095,197 1,991,073 1,152,873 5.52%
Tax 236,200 -573,099 -485,517 -486,943 -683,010 -340,109 -196,158 -
NP 1,828,500 2,290,513 2,065,116 1,063,174 2,412,187 1,650,964 956,715 11.38%
-
NP to SH 1,789,400 2,222,899 2,035,661 983,517 2,231,632 1,482,104 829,002 13.66%
-
Tax Rate -14.83% 20.01% 19.04% 31.41% 22.07% 17.08% 17.01% -
Total Cost 12,770,400 13,863,738 10,477,846 13,537,300 12,253,182 7,301,763 5,152,953 16.31%
-
Net Worth 12,652,759 11,962,075 10,437,704 8,284,739 8,478,385 7,616,282 1,142,415 49.24%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 995,521 1,087,461 1,049,946 473,413 1,029,518 429,951 99,390 46.76%
Div Payout % 55.63% 48.92% 51.58% 48.13% 46.13% 29.01% 11.99% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 12,652,759 11,962,075 10,437,704 8,284,739 8,478,385 7,616,282 1,142,415 49.24%
NOSH 6,422,720 6,396,831 6,176,156 5,917,671 6,055,989 6,142,163 1,142,415 33.31%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.52% 14.18% 16.46% 7.28% 16.45% 18.44% 15.66% -
ROE 14.14% 18.58% 19.50% 11.87% 26.32% 19.46% 72.57% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 227.30 252.54 203.09 246.73 242.16 145.76 534.80 -13.27%
EPS 27.96 34.75 32.96 16.62 36.85 24.13 14.51 11.54%
DPS 15.50 17.00 17.00 8.00 17.00 7.00 8.70 10.09%
NAPS 1.97 1.87 1.69 1.40 1.40 1.24 1.00 11.95%
Adjusted Per Share Value based on latest NOSH - 5,932,630
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 235.41 260.49 202.25 235.43 236.48 144.36 98.52 15.60%
EPS 28.85 35.84 32.82 15.86 35.98 23.90 13.37 13.66%
DPS 16.05 17.54 16.93 7.63 16.60 6.93 1.60 46.80%
NAPS 2.0403 1.9289 1.6831 1.3359 1.3671 1.2281 0.1842 49.24%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 5.19 5.30 5.01 4.72 7.45 5.20 2.86 -
P/RPS 2.28 2.10 2.47 1.91 3.08 3.57 0.53 27.50%
P/EPS 18.63 15.25 15.20 28.40 20.22 21.55 3.94 29.52%
EY 5.37 6.56 6.58 3.52 4.95 4.64 25.37 -22.78%
DY 2.99 3.21 3.39 1.69 2.28 1.35 3.04 -0.27%
P/NAPS 2.63 2.83 2.96 3.37 5.32 4.19 2.86 -1.38%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 24/08/11 24/08/10 26/08/09 18/08/08 21/08/07 16/08/06 -
Price 5.12 4.67 5.25 5.09 4.78 4.92 3.32 -
P/RPS 2.25 1.85 2.59 2.06 1.97 3.38 0.62 23.94%
P/EPS 18.38 13.44 15.93 30.63 12.97 20.39 4.58 26.03%
EY 5.44 7.44 6.28 3.27 7.71 4.90 21.86 -20.67%
DY 3.03 3.64 3.24 1.57 3.56 1.42 2.62 2.45%
P/NAPS 2.60 2.50 3.11 3.64 3.41 3.97 3.32 -3.98%

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