[IOICORP] YoY Quarter Result on 30-Jun-2004 [#4]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
16-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 45.5%
YoY- 52.42%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 2,541,774 1,649,090 1,399,009 1,222,298 1,137,890 805,905 339,986 39.81%
PBT 602,499 277,828 310,285 330,210 238,602 181,025 91,224 36.95%
Tax -68,735 -48,195 -50,441 -111,652 -95,212 -75,477 -50,830 5.15%
NP 533,764 229,633 259,844 218,558 143,390 105,548 40,394 53.72%
-
NP to SH 451,661 211,908 212,821 218,558 143,390 105,548 40,394 49.50%
-
Tax Rate 11.41% 17.35% 16.26% 33.81% 39.90% 41.69% 55.72% -
Total Cost 2,008,010 1,419,457 1,139,165 1,003,740 994,500 700,357 299,592 37.29%
-
Net Worth 7,693,126 5,914,266 4,613,914 4,026,068 3,103,138 2,817,557 2,401,805 21.40%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - 31,937 167,575 146,607 104,132 79,492 62,984 -
Div Payout % - 15.07% 78.74% 67.08% 72.62% 75.31% 155.93% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 7,693,126 5,914,266 4,613,914 4,026,068 3,103,138 2,817,557 2,401,805 21.40%
NOSH 6,204,134 1,182,853 1,117,170 1,127,750 1,041,321 883,246 839,792 39.53%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 21.00% 13.92% 18.57% 17.88% 12.60% 13.10% 11.88% -
ROE 5.87% 3.58% 4.61% 5.43% 4.62% 3.75% 1.68% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 40.97 139.42 125.23 108.38 109.27 91.24 40.48 0.20%
EPS 7.28 3.58 19.05 19.38 13.77 11.95 4.81 7.14%
DPS 0.00 2.70 15.00 13.00 10.00 9.00 7.50 -
NAPS 1.24 5.00 4.13 3.57 2.98 3.19 2.86 -12.99%
Adjusted Per Share Value based on latest NOSH - 1,127,750
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 40.99 26.59 22.56 19.71 18.35 13.00 5.48 39.82%
EPS 7.28 3.42 3.43 3.52 2.31 1.70 0.65 49.55%
DPS 0.00 0.51 2.70 2.36 1.68 1.28 1.02 -
NAPS 1.2405 0.9537 0.744 0.6492 0.5004 0.4543 0.3873 21.40%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 5.20 2.86 2.10 1.63 1.14 1.22 0.53 -
P/RPS 12.69 2.05 1.68 1.50 1.04 1.34 1.31 45.97%
P/EPS 71.43 15.96 11.02 8.41 8.28 10.21 11.02 36.52%
EY 1.40 6.26 9.07 11.89 12.08 9.80 9.08 -26.76%
DY 0.00 0.94 7.14 7.98 8.77 7.38 14.15 -
P/NAPS 4.19 0.57 0.51 0.46 0.38 0.38 0.19 67.42%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/08/07 16/08/06 16/08/05 16/08/04 15/08/03 12/08/02 24/08/01 -
Price 4.92 3.32 2.24 1.55 1.18 1.21 0.74 -
P/RPS 12.01 2.38 1.79 1.43 1.08 1.33 1.83 36.81%
P/EPS 67.58 18.53 11.76 8.00 8.57 10.13 15.38 27.96%
EY 1.48 5.40 8.50 12.50 11.67 9.88 6.50 -21.84%
DY 0.00 0.81 6.70 8.39 8.47 7.44 10.14 -
P/NAPS 3.97 0.66 0.54 0.43 0.40 0.38 0.26 57.47%

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