[IOICORP] YoY Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

16-May-2005

Admission Sponsor

Sponsor

Financial Year

30-Jun-2005

Quarter

31-Mar-2005 [#3]

Profit Trend

QoQ- 34.08%

YoY- 42.74%

Quarter Report

quarterly report 0503.xls

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Cumulative Result
Revenue	10,105,304	6,410,953	4,460,578	4,673,498	3,771,156	2,769,981	1,604,595	35.85%
YoY %	57.63%	43.72%	-4.56%	23.93%	36.14%	72.63%	-	-
Horiz. %	629.77%	399.54%	277.99%	291.26%	235.02%	172.63%	100.00%	-
PBT	2,239,097	1,388,574	875,045	910,569	781,835	574,024	389,477	33.80%
YoY %	61.25%	58.69%	-3.90%	16.47%	36.20%	47.38%	-	-
Horiz. %	574.90%	356.52%	224.67%	233.79%	200.74%	147.38%	100.00%	-
Tax	-482,875	-271,374	-147,963	-221,170	-298,843	-215,362	-143,065	22.45%
YoY %	-77.94%	-83.41%	33.10%	25.99%	-38.76%	-50.53%	-	-
Horiz. %	337.52%	189.69%	103.42%	154.59%	208.89%	150.53%	100.00%	-
NP	1,756,222	1,117,200	727,082	689,399	482,992	358,662	246,412	38.68%
YoY %	57.20%	53.66%	5.47%	42.74%	34.66%	45.55%	-	-
Horiz. %	712.72%	453.39%	295.07%	279.77%	196.01%	145.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,634,348	1,030,443	617,094	689,399	482,992	358,662	246,412	37.03%
YoY %	58.61%	66.98%	-10.49%	42.74%	34.66%	45.55%	-	-
Horiz. %	663.26%	418.18%	250.43%	279.77%	196.01%	145.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.57%	19.54%	16.91%	24.29%	38.22%	37.52%	36.73%	-
YoY %	10.39%	15.55%	-30.38%	-36.45%	1.87%	2.15%	-	-
Horiz. %	58.73%	53.20%	46.04%	66.13%	104.06%	102.15%	100.00%	-
Total Cost	8,349,082	5,293,753	3,733,496	3,984,099	3,288,164	2,411,319	1,358,183	35.30%
YoY %	57.72%	41.79%	-6.29%	21.16%	36.36%	77.54%	-	-
Horiz. %	614.72%	389.77%	274.89%	293.34%	242.10%	177.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,247,544	6,967,582	4,516,268	4,490,724	3,598,128	2,685,413	2,540,068	21.66%
YoY %	18.37%	54.28%	0.57%	24.81%	33.99%	5.72%	-	-
Horiz. %	324.70%	274.31%	177.80%	176.80%	141.65%	105.72%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	424,505	428,585	338,720	688,615	129,662	91,030	50,632	42.48%
YoY %	-0.95%	26.53%	-50.81%	431.08%	42.44%	79.79%	-	-
Horiz. %	838.41%	846.47%	668.98%	1,360.04%	256.09%	179.79%	100.00%	-
Div Payout %	25.97%	41.59%	54.89%	99.89%	26.85%	25.38%	20.55%	-
YoY %	-37.56%	-24.23%	-45.05%	272.03%	5.79%	23.50%	-	-
Horiz. %	126.37%	202.38%	267.10%	486.08%	130.66%	123.50%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	8,247,544	6,967,582	4,516,268	4,490,724	3,598,128	2,685,413	2,540,068	21.66%
YoY %	18.37%	54.28%	0.57%	24.81%	33.99%	5.72%	-	-
Horiz. %	324.70%	274.31%	177.80%	176.80%	141.65%	105.72%	100.00%	-
NOSH	6,064,370	1,224,531	1,129,067	1,119,881	1,080,518	910,309	843,876	38.87%
YoY %	395.24%	8.46%	0.82%	3.64%	18.70%	7.87%	-	-
Horiz. %	718.63%	145.11%	133.80%	132.71%	128.04%	107.87%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	17.38%	17.43%	16.30%	14.75%	12.81%	12.95%	15.36%	-
YoY %	-0.29%	6.93%	10.51%	15.14%	-1.08%	-15.69%	-	-
Horiz. %	113.15%	113.48%	106.12%	96.03%	83.40%	84.31%	100.00%	-
ROE	19.82%	14.79%	13.66%	15.35%	13.42%	13.36%	9.70%	-
YoY %	34.01%	8.27%	-11.01%	14.38%	0.45%	37.73%	-	-
Horiz. %	204.33%	152.47%	140.82%	158.25%	138.35%	137.73%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	166.63	523.54	395.07	417.32	349.01	304.29	190.15	-2.17%
YoY %	-68.17%	32.52%	-5.33%	19.57%	14.70%	60.03%	-	-
Horiz. %	87.63%	275.33%	207.77%	219.47%	183.54%	160.03%	100.00%	-
EPS	26.95	84.15	54.65	61.56	44.70	39.40	29.20	-1.32%
YoY %	-67.97%	53.98%	-11.22%	37.72%	13.45%	34.93%	-	-
Horiz. %	92.29%	288.18%	187.16%	210.82%	153.08%	134.93%	100.00%	-
DPS	7.00	35.00	30.00	61.49	12.00	10.00	6.00	2.60%
YoY %	-80.00%	16.67%	-51.21%	412.42%	20.00%	66.67%	-	-
Horiz. %	116.67%	583.33%	500.00%	1,024.83%	200.00%	166.67%	100.00%	-
NAPS	1.36	5.69	4.00	4.01	3.33	2.95	3.01	-12.39%
YoY %	-76.10%	42.25%	-0.25%	20.42%	12.88%	-1.99%	-	-
Horiz. %	45.18%	189.04%	132.89%	133.22%	110.63%	98.01%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,116,121
RPS	162.95	103.38	71.93	75.36	60.81	44.67	25.87	35.85%
YoY %	57.62%	43.72%	-4.55%	23.93%	36.13%	72.67%	-	-
Horiz. %	629.88%	399.61%	278.04%	291.30%	235.06%	172.67%	100.00%	-
EPS	26.35	16.62	9.95	11.12	7.79	5.78	3.97	37.04%
YoY %	58.54%	67.04%	-10.52%	42.75%	34.78%	45.59%	-	-
Horiz. %	663.73%	418.64%	250.63%	280.10%	196.22%	145.59%	100.00%	-
DPS	6.85	6.91	5.46	11.10	2.09	1.47	0.82	42.39%
YoY %	-0.87%	26.56%	-50.81%	431.10%	42.18%	79.27%	-	-
Horiz. %	835.37%	842.68%	665.85%	1,353.66%	254.88%	179.27%	100.00%	-
NAPS	1.3299	1.1235	0.7282	0.7241	0.5802	0.433	0.4096	21.66%
YoY %	18.37%	54.28%	0.57%	24.80%	34.00%	5.71%	-	-
Horiz. %	324.68%	274.29%	177.78%	176.78%	141.65%	105.71%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	7.10	4.42	2.66	1.79	2.16	0.98	1.10	-
P/RPS	4.26	0.84	0.67	0.43	0.62	0.32	0.58	39.37%
YoY %	407.14%	25.37%	55.81%	-30.65%	93.75%	-44.83%	-	-
Horiz. %	734.48%	144.83%	115.52%	74.14%	106.90%	55.17%	100.00%	-
P/EPS	26.35	5.25	4.87	2.91	4.83	2.49	3.77	38.23%
YoY %	401.90%	7.80%	67.35%	-39.75%	93.98%	-33.95%	-	-
Horiz. %	698.94%	139.26%	129.18%	77.19%	128.12%	66.05%	100.00%	-
EY	3.80	19.04	20.55	34.39	20.69	40.20	26.55	-27.65%
YoY %	-80.04%	-7.35%	-40.24%	66.22%	-48.53%	51.41%	-	-
Horiz. %	14.31%	71.71%	77.40%	129.53%	77.93%	151.41%	100.00%	-
DY	0.99	7.92	11.28	34.35	5.56	10.20	5.45	-24.72%
YoY %	-87.50%	-29.79%	-67.16%	517.81%	-45.49%	87.16%	-	-
Horiz. %	18.17%	145.32%	206.97%	630.28%	102.02%	187.16%	100.00%	-
P/NAPS	5.22	0.78	0.67	0.45	0.65	0.33	0.37	55.38%
YoY %	569.23%	16.42%	48.89%	-30.77%	96.97%	-10.81%	-	-
Horiz. %	1,410.81%	210.81%	181.08%	121.62%	175.68%	89.19%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	15/05/08	14/05/07	23/06/06	16/05/05	14/05/04	16/05/03	14/05/02	-
Price	7.45	5.45	2.80	1.85	1.66	1.01	1.25	-
P/RPS	4.47	1.04	0.71	0.44	0.48	0.33	0.66	37.50%
YoY %	329.81%	46.48%	61.36%	-8.33%	45.45%	-50.00%	-	-
Horiz. %	677.27%	157.58%	107.58%	66.67%	72.73%	50.00%	100.00%	-
P/EPS	27.64	6.48	5.12	3.01	3.71	2.56	4.28	36.42%
YoY %	326.54%	26.56%	70.10%	-18.87%	44.92%	-40.19%	-	-
Horiz. %	645.79%	151.40%	119.63%	70.33%	86.68%	59.81%	100.00%	-
EY	3.62	15.44	19.52	33.28	26.93	39.01	23.36	-26.69%
YoY %	-76.55%	-20.90%	-41.35%	23.58%	-30.97%	66.99%	-	-
Horiz. %	15.50%	66.10%	83.56%	142.47%	115.28%	166.99%	100.00%	-
DY	0.94	6.42	10.71	33.24	7.23	9.90	4.80	-23.77%
YoY %	-85.36%	-40.06%	-67.78%	359.75%	-26.97%	106.25%	-	-
Horiz. %	19.58%	133.75%	223.13%	692.50%	150.62%	206.25%	100.00%	-
P/NAPS	5.48	0.96	0.70	0.46	0.50	0.34	0.42	53.37%
YoY %	470.83%	37.14%	52.17%	-8.00%	47.06%	-19.05%	-	-
Horiz. %	1,304.76%	228.57%	166.67%	109.52%	119.05%	80.95%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos