[IOICORP] YoY Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
14-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 128.72%
YoY- 61.8%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 7,489,747 6,335,697 8,381,612 6,579,882 4,139,170 3,008,385 3,194,333 15.25%
PBT 1,351,070 1,223,357 796,037 1,418,738 861,505 592,827 636,401 13.36%
Tax -284,750 -259,345 -291,903 -300,093 -169,728 -104,710 -122,233 15.12%
NP 1,066,320 964,012 504,134 1,118,645 691,777 488,117 514,168 12.92%
-
NP to SH 1,018,366 939,593 459,086 1,032,709 638,270 402,265 514,168 12.05%
-
Tax Rate 21.08% 21.20% 36.67% 21.15% 19.70% 17.66% 19.21% -
Total Cost 6,423,427 5,371,685 7,877,478 5,461,237 3,447,393 2,520,268 2,680,165 15.67%
-
Net Worth 11,038,679 9,802,369 7,760,033 8,055,736 6,868,618 6,555,014 4,475,415 16.22%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 510,459 418,393 177,710 423,986 426,244 336,154 224,331 14.67%
Div Payout % 50.13% 44.53% 38.71% 41.06% 66.78% 83.57% 43.63% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 11,038,679 9,802,369 7,760,033 8,055,736 6,868,618 6,555,014 4,475,415 16.22%
NOSH 6,380,739 5,977,054 5,923,690 6,056,944 1,217,840 1,120,515 1,121,657 33.59%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 14.24% 15.22% 6.01% 17.00% 16.71% 16.23% 16.10% -
ROE 9.23% 9.59% 5.92% 12.82% 9.29% 6.14% 11.49% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 117.38 106.00 141.49 108.63 339.88 268.48 284.79 -13.72%
EPS 15.96 15.72 7.75 17.05 52.41 35.90 45.84 -16.11%
DPS 8.00 7.00 3.00 7.00 35.00 30.00 20.00 -14.15%
NAPS 1.73 1.64 1.31 1.33 5.64 5.85 3.99 -12.99%
Adjusted Per Share Value based on latest NOSH - 5,985,489
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 120.77 102.16 135.15 106.10 66.74 48.51 51.51 15.25%
EPS 16.42 15.15 7.40 16.65 10.29 6.49 8.29 12.05%
DPS 8.23 6.75 2.87 6.84 6.87 5.42 3.62 14.66%
NAPS 1.78 1.5806 1.2513 1.299 1.1076 1.057 0.7217 16.22%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 5.81 5.47 3.56 7.75 3.68 2.48 1.90 -
P/RPS 4.95 5.16 2.52 7.13 1.08 0.92 0.67 39.53%
P/EPS 36.40 34.80 45.94 45.45 7.02 6.91 4.14 43.64%
EY 2.75 2.87 2.18 2.20 14.24 14.48 24.13 -30.35%
DY 1.38 1.28 0.84 0.90 9.51 12.10 10.53 -28.71%
P/NAPS 3.36 3.34 2.72 5.83 0.65 0.42 0.48 38.28%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 16/02/11 10/02/10 20/02/09 14/02/08 13/02/07 23/02/06 17/02/05 -
Price 5.71 5.20 3.72 8.15 3.92 2.76 1.75 -
P/RPS 4.86 4.91 2.63 7.50 1.15 1.03 0.61 41.30%
P/EPS 35.78 33.08 48.00 47.80 7.48 7.69 3.82 45.16%
EY 2.80 3.02 2.08 2.09 13.37 13.01 26.19 -31.09%
DY 1.40 1.35 0.81 0.86 8.93 10.87 11.43 -29.51%
P/NAPS 3.30 3.17 2.84 6.13 0.70 0.47 0.44 39.88%

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