[IOICORP] YoY Cumulative Quarter Result on 31-Mar-2009 [#3]

Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 8.14%
YoY- -69.62%
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 11,892,800 11,830,006 9,483,024 11,478,018 10,105,304 6,410,953 4,460,578 17.73%
PBT 1,850,300 2,131,934 1,932,625 937,366 2,239,097 1,388,574 875,045 13.27%
Tax -436,200 -395,108 -408,393 -374,991 -482,875 -271,374 -147,963 19.72%
NP 1,414,100 1,736,826 1,524,232 562,375 1,756,222 1,117,200 727,082 11.71%
-
NP to SH 1,387,700 1,675,076 1,488,611 496,448 1,634,348 1,030,443 617,094 14.44%
-
Tax Rate 23.57% 18.53% 21.13% 40.00% 21.57% 19.54% 16.91% -
Total Cost 10,478,700 10,093,180 7,958,792 10,915,643 8,349,082 5,293,753 3,733,496 18.74%
-
Net Worth 12,201,217 11,312,035 9,956,650 7,573,938 8,247,544 6,967,582 4,516,268 17.99%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 449,518 511,278 427,586 355,028 424,505 428,585 338,720 4.82%
Div Payout % 32.39% 30.52% 28.72% 71.51% 25.97% 41.59% 54.89% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 12,201,217 11,312,035 9,956,650 7,573,938 8,247,544 6,967,582 4,516,268 17.99%
NOSH 6,421,693 6,390,980 6,108,374 5,917,139 6,064,370 1,224,531 1,129,067 33.56%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 11.89% 14.68% 16.07% 4.90% 17.38% 17.43% 16.30% -
ROE 11.37% 14.81% 14.95% 6.55% 19.82% 14.79% 13.66% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 185.20 185.10 155.25 193.98 166.63 523.54 395.07 -11.85%
EPS 21.61 26.21 24.37 8.39 26.95 84.15 54.65 -14.31%
DPS 7.00 8.00 7.00 6.00 7.00 35.00 30.00 -21.52%
NAPS 1.90 1.77 1.63 1.28 1.36 5.69 4.00 -11.65%
Adjusted Per Share Value based on latest NOSH - 5,930,476
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 190.04 189.04 151.53 183.41 161.48 102.44 71.28 17.73%
EPS 22.17 26.77 23.79 7.93 26.12 16.47 9.86 14.44%
DPS 7.18 8.17 6.83 5.67 6.78 6.85 5.41 4.82%
NAPS 1.9497 1.8076 1.591 1.2103 1.3179 1.1134 0.7217 17.99%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 5.34 5.76 5.39 3.80 7.10 4.42 2.66 -
P/RPS 2.88 3.11 3.47 1.96 4.26 0.84 0.67 27.48%
P/EPS 24.71 21.98 22.12 45.29 26.35 5.25 4.87 31.05%
EY 4.05 4.55 4.52 2.21 3.80 19.04 20.55 -23.69%
DY 1.31 1.39 1.30 1.58 0.99 7.92 11.28 -30.12%
P/NAPS 2.81 3.25 3.31 2.97 5.22 0.78 0.67 26.96%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 16/05/11 14/05/10 15/05/09 15/05/08 14/05/07 23/06/06 -
Price 5.23 5.19 5.39 4.44 7.45 5.45 2.80 -
P/RPS 2.82 2.80 3.47 2.29 4.47 1.04 0.71 25.81%
P/EPS 24.20 19.80 22.12 52.92 27.64 6.48 5.12 29.51%
EY 4.13 5.05 4.52 1.89 3.62 15.44 19.52 -22.78%
DY 1.34 1.54 1.30 1.35 0.94 6.42 10.71 -29.25%
P/NAPS 2.75 2.93 3.31 3.47 5.48 0.96 0.70 25.58%

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