[IOICORP] YoY Cumulative Quarter Result on 31-Mar-2010 [#3]

Announcement Date
14-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 58.43%
YoY- 199.85%
Quarter Report
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 9,259,200 11,892,800 11,830,006 9,483,024 11,478,018 10,105,304 6,410,953 6.31%
PBT 1,497,400 1,850,300 2,131,934 1,932,625 937,366 2,239,097 1,388,574 1.26%
Tax 221,100 -436,200 -395,108 -408,393 -374,991 -482,875 -271,374 -
NP 1,718,500 1,414,100 1,736,826 1,524,232 562,375 1,756,222 1,117,200 7.43%
-
NP to SH 1,703,000 1,387,700 1,675,076 1,488,611 496,448 1,634,348 1,030,443 8.72%
-
Tax Rate -14.77% 23.57% 18.53% 21.13% 40.00% 21.57% 19.54% -
Total Cost 7,540,700 10,478,700 10,093,180 7,958,792 10,915,643 8,349,082 5,293,753 6.06%
-
Net Worth 13,296,696 12,201,217 11,312,035 9,956,650 7,573,938 8,247,544 6,967,582 11.36%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 447,484 449,518 511,278 427,586 355,028 424,505 428,585 0.72%
Div Payout % 26.28% 32.39% 30.52% 28.72% 71.51% 25.97% 41.59% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 13,296,696 12,201,217 11,312,035 9,956,650 7,573,938 8,247,544 6,967,582 11.36%
NOSH 6,392,642 6,421,693 6,390,980 6,108,374 5,917,139 6,064,370 1,224,531 31.67%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 18.56% 11.89% 14.68% 16.07% 4.90% 17.38% 17.43% -
ROE 12.81% 11.37% 14.81% 14.95% 6.55% 19.82% 14.79% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 144.84 185.20 185.10 155.25 193.98 166.63 523.54 -19.26%
EPS 26.64 21.61 26.21 24.37 8.39 26.95 84.15 -17.42%
DPS 7.00 7.00 8.00 7.00 6.00 7.00 35.00 -23.50%
NAPS 2.08 1.90 1.77 1.63 1.28 1.36 5.69 -15.42%
Adjusted Per Share Value based on latest NOSH - 6,383,929
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 149.30 191.77 190.76 152.91 185.08 162.95 103.38 6.31%
EPS 27.46 22.38 27.01 24.00 8.01 26.35 16.62 8.72%
DPS 7.22 7.25 8.24 6.89 5.72 6.85 6.91 0.73%
NAPS 2.1441 1.9674 1.8241 1.6055 1.2213 1.3299 1.1235 11.36%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 4.68 5.34 5.76 5.39 3.80 7.10 4.42 -
P/RPS 3.23 2.88 3.11 3.47 1.96 4.26 0.84 25.14%
P/EPS 17.57 24.71 21.98 22.12 45.29 26.35 5.25 22.28%
EY 5.69 4.05 4.55 4.52 2.21 3.80 19.04 -18.21%
DY 1.50 1.31 1.39 1.30 1.58 0.99 7.92 -24.19%
P/NAPS 2.25 2.81 3.25 3.31 2.97 5.22 0.78 19.29%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 30/05/12 16/05/11 14/05/10 15/05/09 15/05/08 14/05/07 -
Price 5.35 5.23 5.19 5.39 4.44 7.45 5.45 -
P/RPS 3.69 2.82 2.80 3.47 2.29 4.47 1.04 23.47%
P/EPS 20.08 24.20 19.80 22.12 52.92 27.64 6.48 20.72%
EY 4.98 4.13 5.05 4.52 1.89 3.62 15.44 -17.17%
DY 1.31 1.34 1.54 1.30 1.35 0.94 6.42 -23.25%
P/NAPS 2.57 2.75 2.93 3.31 3.47 5.48 0.96 17.81%

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