[IOICORP] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -51.36%
YoY- 64.68%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 3,132,600 4,147,600 3,519,260 3,275,460 4,654,772 3,122,741 1,903,386 8.65%
PBT 582,300 424,100 661,746 625,116 462,542 628,251 338,736 9.44%
Tax 31,400 -151,300 -149,157 -136,851 -140,936 -137,213 -60,575 -
NP 613,700 272,800 512,589 488,265 321,606 491,038 278,161 14.08%
-
NP to SH 604,300 258,100 498,128 478,382 290,500 451,518 255,669 15.39%
-
Tax Rate -5.39% 35.68% 22.54% 21.89% 30.47% 21.84% 17.88% -
Total Cost 2,518,900 3,874,800 3,006,671 2,787,195 4,333,166 2,631,703 1,625,225 7.56%
-
Net Worth 12,610,922 11,620,739 10,523,830 9,018,187 7,679,200 7,167,924 6,319,091 12.19%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 12,610,922 11,620,739 10,523,830 9,018,187 7,679,200 7,167,924 6,319,091 12.19%
NOSH 6,401,483 6,420,298 6,378,079 5,972,309 5,952,868 6,126,431 1,210,553 31.95%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 19.59% 6.58% 14.57% 14.91% 6.91% 15.72% 14.61% -
ROE 4.79% 2.22% 4.73% 5.30% 3.78% 6.30% 4.05% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 48.94 64.60 55.18 54.84 78.19 50.97 157.23 -17.66%
EPS 9.44 4.02 7.81 8.01 4.88 7.37 21.12 -12.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.81 1.65 1.51 1.29 1.17 5.22 -14.97%
Adjusted Per Share Value based on latest NOSH - 5,972,309
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 50.51 66.88 56.75 52.82 75.06 50.35 30.69 8.65%
EPS 9.74 4.16 8.03 7.71 4.68 7.28 4.12 15.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0335 1.8738 1.697 1.4542 1.2383 1.1558 1.019 12.19%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.98 4.65 5.47 5.20 4.20 6.05 3.24 -
P/RPS 10.18 7.20 9.91 9.48 5.37 11.87 2.06 30.47%
P/EPS 52.75 115.67 70.04 64.92 86.07 82.09 15.34 22.83%
EY 1.90 0.86 1.43 1.54 1.16 1.22 6.52 -18.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 2.57 3.32 3.44 3.26 5.17 0.62 26.38%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 18/11/11 18/11/10 24/11/09 07/11/08 15/11/07 14/11/06 -
Price 4.93 5.06 5.90 5.39 3.12 7.45 3.66 -
P/RPS 10.07 7.83 10.69 9.83 3.99 14.62 2.33 27.59%
P/EPS 52.22 125.87 75.54 67.29 63.93 101.09 17.33 20.16%
EY 1.91 0.79 1.32 1.49 1.56 0.99 5.77 -16.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.80 3.58 3.57 2.42 6.37 0.70 23.61%

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