[IOICORP] YoY Cumulative Quarter Result on 31-Mar-2006 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
23-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 53.4%
YoY- -10.49%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 11,478,018 10,105,304 6,410,953 4,460,578 4,673,498 3,771,156 2,769,981 26.70%
PBT 937,366 2,239,097 1,388,574 875,045 910,569 781,835 574,024 8.50%
Tax -374,991 -482,875 -271,374 -147,963 -221,170 -298,843 -215,362 9.67%
NP 562,375 1,756,222 1,117,200 727,082 689,399 482,992 358,662 7.77%
-
NP to SH 496,448 1,634,348 1,030,443 617,094 689,399 482,992 358,662 5.56%
-
Tax Rate 40.00% 21.57% 19.54% 16.91% 24.29% 38.22% 37.52% -
Total Cost 10,915,643 8,349,082 5,293,753 3,733,496 3,984,099 3,288,164 2,411,319 28.58%
-
Net Worth 7,573,938 8,247,544 6,967,582 4,516,268 4,490,724 3,598,128 2,685,413 18.84%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 355,028 424,505 428,585 338,720 688,615 129,662 91,030 25.43%
Div Payout % 71.51% 25.97% 41.59% 54.89% 99.89% 26.85% 25.38% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 7,573,938 8,247,544 6,967,582 4,516,268 4,490,724 3,598,128 2,685,413 18.84%
NOSH 5,917,139 6,064,370 1,224,531 1,129,067 1,119,881 1,080,518 910,309 36.57%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 4.90% 17.38% 17.43% 16.30% 14.75% 12.81% 12.95% -
ROE 6.55% 19.82% 14.79% 13.66% 15.35% 13.42% 13.36% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 193.98 166.63 523.54 395.07 417.32 349.01 304.29 -7.22%
EPS 8.39 26.95 84.15 54.65 61.56 44.70 39.40 -22.70%
DPS 6.00 7.00 35.00 30.00 61.49 12.00 10.00 -8.15%
NAPS 1.28 1.36 5.69 4.00 4.01 3.33 2.95 -12.97%
Adjusted Per Share Value based on latest NOSH - 1,146,656
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 185.08 162.95 103.38 71.93 75.36 60.81 44.67 26.70%
EPS 8.01 26.35 16.62 9.95 11.12 7.79 5.78 5.58%
DPS 5.72 6.85 6.91 5.46 11.10 2.09 1.47 25.38%
NAPS 1.2213 1.3299 1.1235 0.7282 0.7241 0.5802 0.433 18.84%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 3.80 7.10 4.42 2.66 1.79 2.16 0.98 -
P/RPS 1.96 4.26 0.84 0.67 0.43 0.62 0.32 35.22%
P/EPS 45.29 26.35 5.25 4.87 2.91 4.83 2.49 62.09%
EY 2.21 3.80 19.04 20.55 34.39 20.69 40.20 -38.30%
DY 1.58 0.99 7.92 11.28 34.35 5.56 10.20 -26.69%
P/NAPS 2.97 5.22 0.78 0.67 0.45 0.65 0.33 44.17%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 15/05/09 15/05/08 14/05/07 23/06/06 16/05/05 14/05/04 16/05/03 -
Price 4.44 7.45 5.45 2.80 1.85 1.66 1.01 -
P/RPS 2.29 4.47 1.04 0.71 0.44 0.48 0.33 38.06%
P/EPS 52.92 27.64 6.48 5.12 3.01 3.71 2.56 65.58%
EY 1.89 3.62 15.44 19.52 33.28 26.93 39.01 -39.59%
DY 1.35 0.94 6.42 10.71 33.24 7.23 9.90 -28.23%
P/NAPS 3.47 5.48 0.96 0.70 0.46 0.50 0.34 47.22%

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