[IOICORP] YoY Quarter Result on 31-Dec-2005 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 31.95%
YoY- -24.74%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 3,726,840 3,457,141 2,235,784 1,668,550 1,480,128 1,389,174 940,371 25.77%
PBT 333,495 790,487 522,769 336,858 315,370 280,756 219,357 7.22%
Tax -150,967 -162,880 -109,153 -61,743 -11,318 -105,411 -74,669 12.43%
NP 182,528 627,607 413,616 275,115 304,052 175,345 144,688 3.94%
-
NP to SH 168,586 581,191 382,601 228,841 304,052 175,345 144,688 2.57%
-
Tax Rate 45.27% 20.61% 20.88% 18.33% 3.59% 37.55% 34.04% -
Total Cost 3,544,312 2,829,534 1,822,168 1,393,435 1,176,076 1,213,829 795,683 28.24%
-
Net Worth 7,721,946 7,960,700 6,909,604 6,578,475 4,473,331 3,517,624 2,588,287 19.96%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 176,838 418,984 428,787 337,357 224,227 128,693 91,458 11.60%
Div Payout % 104.90% 72.09% 112.07% 147.42% 73.75% 73.39% 63.21% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 7,721,946 7,960,700 6,909,604 6,578,475 4,473,331 3,517,624 2,588,287 19.96%
NOSH 5,894,615 5,985,489 1,225,107 1,124,525 1,121,135 1,072,446 914,589 36.37%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.90% 18.15% 18.50% 16.49% 20.54% 12.62% 15.39% -
ROE 2.18% 7.30% 5.54% 3.48% 6.80% 4.98% 5.59% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 63.22 57.76 182.50 148.38 132.02 129.53 102.82 -7.77%
EPS 2.86 9.71 31.23 20.35 27.12 16.35 15.82 -24.78%
DPS 3.00 7.00 35.00 30.00 20.00 12.00 10.00 -18.16%
NAPS 1.31 1.33 5.64 5.85 3.99 3.28 2.83 -12.03%
Adjusted Per Share Value based on latest NOSH - 1,124,525
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 60.10 55.75 36.05 26.91 23.87 22.40 15.16 25.77%
EPS 2.72 9.37 6.17 3.69 4.90 2.83 2.33 2.61%
DPS 2.85 6.76 6.91 5.44 3.62 2.08 1.47 11.65%
NAPS 1.2452 1.2837 1.1142 1.0608 0.7213 0.5672 0.4174 19.96%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 3.56 7.75 3.68 2.48 1.90 1.54 1.11 -
P/RPS 5.63 13.42 2.02 1.67 1.44 1.19 1.08 31.64%
P/EPS 124.48 79.81 11.78 12.19 7.01 9.42 7.02 61.41%
EY 0.80 1.25 8.49 8.21 14.27 10.62 14.25 -38.09%
DY 0.84 0.90 9.51 12.10 10.53 7.79 9.01 -32.63%
P/NAPS 2.72 5.83 0.65 0.42 0.48 0.47 0.39 38.18%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/02/09 14/02/08 13/02/07 23/02/06 17/02/05 17/02/04 18/02/03 -
Price 3.72 8.15 3.92 2.76 1.75 1.58 1.18 -
P/RPS 5.88 14.11 2.15 1.86 1.33 1.22 1.15 31.22%
P/EPS 130.07 83.93 12.55 13.56 6.45 9.66 7.46 60.95%
EY 0.77 1.19 7.97 7.37 15.50 10.35 13.41 -37.86%
DY 0.81 0.86 8.93 10.87 11.43 7.59 8.47 -32.35%
P/NAPS 2.84 6.13 0.70 0.47 0.44 0.48 0.42 37.47%

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