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

Stock

[IOICORP] IOI CORPORATION BHD

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%

Quarter Report

Microsoft Word - Quarterly Report 0903.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Cumulative Result
Revenue	11,892,800	11,830,006	9,483,024	11,478,018	10,105,304	6,410,953	4,460,578	17.73%
YoY %	0.53%	24.75%	-17.38%	13.58%	57.63%	43.72%	-	-
Horiz. %	266.62%	265.21%	212.60%	257.32%	226.55%	143.72%	100.00%	-
PBT	1,850,300	2,131,934	1,932,625	937,366	2,239,097	1,388,574	875,045	13.27%
YoY %	-13.21%	10.31%	106.18%	-58.14%	61.25%	58.69%	-	-
Horiz. %	211.45%	243.64%	220.86%	107.12%	255.88%	158.69%	100.00%	-
Tax	-436,200	-395,108	-408,393	-374,991	-482,875	-271,374	-147,963	19.72%
YoY %	-10.40%	3.25%	-8.91%	22.34%	-77.94%	-83.41%	-	-
Horiz. %	294.80%	267.03%	276.01%	253.44%	326.35%	183.41%	100.00%	-
NP	1,414,100	1,736,826	1,524,232	562,375	1,756,222	1,117,200	727,082	11.71%
YoY %	-18.58%	13.95%	171.03%	-67.98%	57.20%	53.66%	-	-
Horiz. %	194.49%	238.88%	209.64%	77.35%	241.54%	153.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,387,700	1,675,076	1,488,611	496,448	1,634,348	1,030,443	617,094	14.44%
YoY %	-17.16%	12.53%	199.85%	-69.62%	58.61%	66.98%	-	-
Horiz. %	224.88%	271.45%	241.23%	80.45%	264.85%	166.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.57%	18.53%	21.13%	40.00%	21.57%	19.54%	16.91%	-
YoY %	27.20%	-12.30%	-47.17%	85.44%	10.39%	15.55%	-	-
Horiz. %	139.38%	109.58%	124.96%	236.55%	127.56%	115.55%	100.00%	-
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%
YoY %	3.82%	26.82%	-27.09%	30.74%	57.72%	41.79%	-	-
Horiz. %	280.67%	270.34%	213.17%	292.37%	223.63%	141.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	7.86%	13.61%	31.46%	-8.17%	18.37%	54.28%	-	-
Horiz. %	270.16%	250.47%	220.46%	167.70%	182.62%	154.28%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	449,518	511,278	427,586	355,028	424,505	428,585	338,720	4.82%
YoY %	-12.08%	19.57%	20.44%	-16.37%	-0.95%	26.53%	-	-
Horiz. %	132.71%	150.94%	126.24%	104.81%	125.33%	126.53%	100.00%	-
Div Payout %	32.39%	30.52%	28.72%	71.51%	25.97%	41.59%	54.89%	-
YoY %	6.13%	6.27%	-59.84%	175.36%	-37.56%	-24.23%	-	-
Horiz. %	59.01%	55.60%	52.32%	130.28%	47.31%	75.77%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
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%
YoY %	7.86%	13.61%	31.46%	-8.17%	18.37%	54.28%	-	-
Horiz. %	270.16%	250.47%	220.46%	167.70%	182.62%	154.28%	100.00%	-
NOSH	6,421,693	6,390,980	6,108,374	5,917,139	6,064,370	1,224,531	1,129,067	33.56%
YoY %	0.48%	4.63%	3.23%	-2.43%	395.24%	8.46%	-	-
Horiz. %	568.76%	566.04%	541.01%	524.07%	537.11%	108.46%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	11.89%	14.68%	16.07%	4.90%	17.38%	17.43%	16.30%	-
YoY %	-19.01%	-8.65%	227.96%	-71.81%	-0.29%	6.93%	-	-
Horiz. %	72.94%	90.06%	98.59%	30.06%	106.63%	106.93%	100.00%	-
ROE	11.37%	14.81%	14.95%	6.55%	19.82%	14.79%	13.66%	-
YoY %	-23.23%	-0.94%	128.24%	-66.95%	34.01%	8.27%	-	-
Horiz. %	83.24%	108.42%	109.44%	47.95%	145.10%	108.27%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	185.20	185.10	155.25	193.98	166.63	523.54	395.07	-11.85%
YoY %	0.05%	19.23%	-19.97%	16.41%	-68.17%	32.52%	-	-
Horiz. %	46.88%	46.85%	39.30%	49.10%	42.18%	132.52%	100.00%	-
EPS	21.61	26.21	24.37	8.39	26.95	84.15	54.65	-14.31%
YoY %	-17.55%	7.55%	190.46%	-68.87%	-67.97%	53.98%	-	-
Horiz. %	39.54%	47.96%	44.59%	15.35%	49.31%	153.98%	100.00%	-
DPS	7.00	8.00	7.00	6.00	7.00	35.00	30.00	-21.52%
YoY %	-12.50%	14.29%	16.67%	-14.29%	-80.00%	16.67%	-	-
Horiz. %	23.33%	26.67%	23.33%	20.00%	23.33%	116.67%	100.00%	-
NAPS	1.90	1.77	1.63	1.28	1.36	5.69	4.00	-11.65%
YoY %	7.34%	8.59%	27.34%	-5.88%	-76.10%	42.25%	-	-
Horiz. %	47.50%	44.25%	40.75%	32.00%	34.00%	142.25%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 5,930,476
RPS	190.04	189.04	151.53	183.41	161.48	102.44	71.28	17.73%
YoY %	0.53%	24.75%	-17.38%	13.58%	57.63%	43.71%	-	-
Horiz. %	266.61%	265.21%	212.58%	257.31%	226.54%	143.71%	100.00%	-
EPS	22.17	26.77	23.79	7.93	26.12	16.47	9.86	14.44%
YoY %	-17.18%	12.53%	200.00%	-69.64%	58.59%	67.04%	-	-
Horiz. %	224.85%	271.50%	241.28%	80.43%	264.91%	167.04%	100.00%	-
DPS	7.18	8.17	6.83	5.67	6.78	6.85	5.41	4.82%
YoY %	-12.12%	19.62%	20.46%	-16.37%	-1.02%	26.62%	-	-
Horiz. %	132.72%	151.02%	126.25%	104.81%	125.32%	126.62%	100.00%	-
NAPS	1.9497	1.8076	1.591	1.2103	1.3179	1.1134	0.7217	17.99%
YoY %	7.86%	13.61%	31.46%	-8.16%	18.37%	54.27%	-	-
Horiz. %	270.15%	250.46%	220.45%	167.70%	182.61%	154.27%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-7.40%	-10.37%	77.04%	-53.99%	407.14%	25.37%	-	-
Horiz. %	429.85%	464.18%	517.91%	292.54%	635.82%	125.37%	100.00%	-
P/EPS	24.71	21.98	22.12	45.29	26.35	5.25	4.87	31.05%
YoY %	12.42%	-0.63%	-51.16%	71.88%	401.90%	7.80%	-	-
Horiz. %	507.39%	451.33%	454.21%	929.98%	541.07%	107.80%	100.00%	-
EY	4.05	4.55	4.52	2.21	3.80	19.04	20.55	-23.69%
YoY %	-10.99%	0.66%	104.52%	-41.84%	-80.04%	-7.35%	-	-
Horiz. %	19.71%	22.14%	22.00%	10.75%	18.49%	92.65%	100.00%	-
DY	1.31	1.39	1.30	1.58	0.99	7.92	11.28	-30.12%
YoY %	-5.76%	6.92%	-17.72%	59.60%	-87.50%	-29.79%	-	-
Horiz. %	11.61%	12.32%	11.52%	14.01%	8.78%	70.21%	100.00%	-
P/NAPS	2.81	3.25	3.31	2.97	5.22	0.78	0.67	26.96%
YoY %	-13.54%	-1.81%	11.45%	-43.10%	569.23%	16.42%	-	-
Horiz. %	419.40%	485.07%	494.03%	443.28%	779.10%	116.42%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
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%
YoY %	0.71%	-19.31%	51.53%	-48.77%	329.81%	46.48%	-	-
Horiz. %	397.18%	394.37%	488.73%	322.54%	629.58%	146.48%	100.00%	-
P/EPS	24.20	19.80	22.12	52.92	27.64	6.48	5.12	29.51%
YoY %	22.22%	-10.49%	-58.20%	91.46%	326.54%	26.56%	-	-
Horiz. %	472.66%	386.72%	432.03%	1,033.59%	539.84%	126.56%	100.00%	-
EY	4.13	5.05	4.52	1.89	3.62	15.44	19.52	-22.78%
YoY %	-18.22%	11.73%	139.15%	-47.79%	-76.55%	-20.90%	-	-
Horiz. %	21.16%	25.87%	23.16%	9.68%	18.55%	79.10%	100.00%	-
DY	1.34	1.54	1.30	1.35	0.94	6.42	10.71	-29.25%
YoY %	-12.99%	18.46%	-3.70%	43.62%	-85.36%	-40.06%	-	-
Horiz. %	12.51%	14.38%	12.14%	12.61%	8.78%	59.94%	100.00%	-
P/NAPS	2.75	2.93	3.31	3.47	5.48	0.96	0.70	25.58%
YoY %	-6.14%	-11.48%	-4.61%	-36.68%	470.83%	37.14%	-	-
Horiz. %	392.86%	418.57%	472.86%	495.71%	782.86%	137.14%	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