[IOICORP] YoY Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
14-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 45.14%
YoY- 34.66%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 6,410,953 4,460,578 4,673,498 3,771,156 2,769,981 1,604,595 951,592 37.40%
PBT 1,388,574 875,045 910,569 781,835 574,024 389,477 367,238 24.80%
Tax -271,374 -147,963 -221,170 -298,843 -215,362 -143,065 -116,504 15.12%
NP 1,117,200 727,082 689,399 482,992 358,662 246,412 250,734 28.26%
-
NP to SH 1,030,443 617,094 689,399 482,992 358,662 246,412 250,734 26.54%
-
Tax Rate 19.54% 16.91% 24.29% 38.22% 37.52% 36.73% 31.72% -
Total Cost 5,293,753 3,733,496 3,984,099 3,288,164 2,411,319 1,358,183 700,858 40.05%
-
Net Worth 6,967,582 4,516,268 4,490,724 3,598,128 2,685,413 2,540,068 2,339,062 19.94%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 428,585 338,720 688,615 129,662 91,030 50,632 - -
Div Payout % 41.59% 54.89% 99.89% 26.85% 25.38% 20.55% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 6,967,582 4,516,268 4,490,724 3,598,128 2,685,413 2,540,068 2,339,062 19.94%
NOSH 1,224,531 1,129,067 1,119,881 1,080,518 910,309 843,876 841,389 6.45%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 17.43% 16.30% 14.75% 12.81% 12.95% 15.36% 26.35% -
ROE 14.79% 13.66% 15.35% 13.42% 13.36% 9.70% 10.72% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 523.54 395.07 417.32 349.01 304.29 190.15 113.10 29.08%
EPS 84.15 54.65 61.56 44.70 39.40 29.20 29.80 18.87%
DPS 35.00 30.00 61.49 12.00 10.00 6.00 0.00 -
NAPS 5.69 4.00 4.01 3.33 2.95 3.01 2.78 12.67%
Adjusted Per Share Value based on latest NOSH - 1,124,333
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 102.44 71.28 74.68 60.26 44.26 25.64 15.21 37.40%
EPS 16.47 9.86 11.02 7.72 5.73 3.94 4.01 26.53%
DPS 6.85 5.41 11.00 2.07 1.45 0.81 0.00 -
NAPS 1.1134 0.7217 0.7176 0.575 0.4291 0.4059 0.3738 19.94%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 4.42 2.66 1.79 2.16 0.98 1.10 0.49 -
P/RPS 0.84 0.67 0.43 0.62 0.32 0.58 0.43 11.80%
P/EPS 5.25 4.87 2.91 4.83 2.49 3.77 1.64 21.38%
EY 19.04 20.55 34.39 20.69 40.20 26.55 60.82 -17.59%
DY 7.92 11.28 34.35 5.56 10.20 5.45 0.00 -
P/NAPS 0.78 0.67 0.45 0.65 0.33 0.37 0.18 27.66%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 14/05/07 23/06/06 16/05/05 14/05/04 16/05/03 14/05/02 14/05/01 -
Price 5.45 2.80 1.85 1.66 1.01 1.25 0.45 -
P/RPS 1.04 0.71 0.44 0.48 0.33 0.66 0.40 17.25%
P/EPS 6.48 5.12 3.01 3.71 2.56 4.28 1.51 27.46%
EY 15.44 19.52 33.28 26.93 39.01 23.36 66.22 -21.53%
DY 6.42 10.71 33.24 7.23 9.90 4.80 0.00 -
P/NAPS 0.96 0.70 0.46 0.50 0.34 0.42 0.16 34.78%

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