[IOICORP] YoY Quarter Result on 30-Jun-2009 [#4]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 1203.65%
YoY- -18.45%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 3,407,600 4,324,245 3,059,938 3,122,456 4,560,065 2,541,774 1,649,090 12.84%
PBT 206,200 731,678 618,008 612,751 856,100 602,499 277,828 -4.84%
Tax 208,200 -177,991 -77,124 -111,952 -200,135 -68,735 -48,195 -
NP 414,400 553,687 540,884 500,799 655,965 533,764 229,633 10.32%
-
NP to SH 401,600 547,823 547,050 487,069 597,284 451,661 211,908 11.23%
-
Tax Rate -100.97% 24.33% 12.48% 18.27% 23.38% 11.41% 17.35% -
Total Cost 2,993,200 3,770,558 2,519,054 2,621,657 3,904,100 2,008,010 1,419,457 13.22%
-
Net Worth 12,659,756 11,995,655 10,787,801 8,305,683 8,437,917 7,693,126 5,914,266 13.51%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 546,233 577,331 638,331 118,652 602,708 - 31,937 60.44%
Div Payout % 136.01% 105.39% 116.69% 24.36% 100.91% - 15.07% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 12,659,756 11,995,655 10,787,801 8,305,683 8,437,917 7,693,126 5,914,266 13.51%
NOSH 6,426,272 6,414,789 6,383,314 5,932,630 6,027,083 6,204,134 1,182,853 32.55%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.16% 12.80% 17.68% 16.04% 14.38% 21.00% 13.92% -
ROE 3.17% 4.57% 5.07% 5.86% 7.08% 5.87% 3.58% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 53.03 67.41 47.94 52.63 75.66 40.97 139.42 -14.86%
EPS 6.28 8.54 8.57 8.21 9.91 7.28 3.58 9.81%
DPS 8.50 9.00 10.00 2.00 10.00 0.00 2.70 21.04%
NAPS 1.97 1.87 1.69 1.40 1.40 1.24 5.00 -14.36%
Adjusted Per Share Value based on latest NOSH - 5,932,630
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 54.45 69.10 48.90 49.89 72.87 40.62 26.35 12.84%
EPS 6.42 8.75 8.74 7.78 9.54 7.22 3.39 11.21%
DPS 8.73 9.23 10.20 1.90 9.63 0.00 0.51 60.46%
NAPS 2.0229 1.9168 1.7238 1.3272 1.3483 1.2293 0.9451 13.50%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 5.19 5.30 5.01 4.72 7.45 5.20 2.86 -
P/RPS 9.79 7.86 10.45 8.97 9.85 12.69 2.05 29.73%
P/EPS 83.05 62.06 58.46 57.49 75.18 71.43 15.96 31.60%
EY 1.20 1.61 1.71 1.74 1.33 1.40 6.26 -24.04%
DY 1.64 1.70 2.00 0.42 1.34 0.00 0.94 9.71%
P/NAPS 2.63 2.83 2.96 3.37 5.32 4.19 0.57 28.99%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 24/08/11 24/08/10 26/08/09 18/08/08 21/08/07 16/08/06 -
Price 5.12 4.67 5.25 5.09 4.78 4.92 3.32 -
P/RPS 9.66 6.93 10.95 9.67 6.32 12.01 2.38 26.27%
P/EPS 81.93 54.68 61.26 62.00 48.23 67.58 18.53 28.08%
EY 1.22 1.83 1.63 1.61 2.07 1.48 5.40 -21.94%
DY 1.66 1.93 1.90 0.39 2.09 0.00 0.81 12.69%
P/NAPS 2.60 2.50 3.11 3.64 3.41 3.97 0.66 25.64%

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