[IOICORP] YoY Quarter Result on 31-Mar-2004 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
14-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -14.33%
YoY- 73.74%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 2,271,783 1,452,193 1,479,165 1,107,866 1,123,522 650,610 317,144 38.82%
PBT 527,069 282,218 274,168 247,809 159,794 173,906 168,287 20.94%
Tax -101,646 -43,253 -98,937 -97,598 -73,337 -66,657 -29,637 22.79%
NP 425,423 238,965 175,231 150,211 86,457 107,249 138,650 20.53%
-
NP to SH 392,173 214,829 175,231 150,211 86,457 107,249 138,650 18.91%
-
Tax Rate 19.29% 15.33% 36.09% 39.38% 45.89% 38.33% 17.61% -
Total Cost 1,846,360 1,213,228 1,303,934 957,655 1,037,065 543,361 178,494 47.58%
-
Net Worth 7,043,763 4,586,625 4,475,645 3,744,031 2,742,453 2,555,973 2,334,627 20.19%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - 175,119 - - - - -
Div Payout % - - 99.94% - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 7,043,763 4,586,625 4,475,645 3,744,031 2,742,453 2,555,973 2,334,627 20.19%
NOSH 1,237,919 1,146,656 1,116,121 1,124,333 929,645 849,160 839,794 6.67%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 18.73% 16.46% 11.85% 13.56% 7.70% 16.48% 43.72% -
ROE 5.57% 4.68% 3.92% 4.01% 3.15% 4.20% 5.94% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 183.52 126.65 132.53 98.54 120.85 76.62 37.76 30.13%
EPS 31.68 18.74 15.70 13.36 9.30 12.63 16.51 11.46%
DPS 0.00 0.00 15.69 0.00 0.00 0.00 0.00 -
NAPS 5.69 4.00 4.01 3.33 2.95 3.01 2.78 12.67%
Adjusted Per Share Value based on latest NOSH - 1,124,333
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 36.63 23.42 23.85 17.86 18.12 10.49 5.11 38.83%
EPS 6.32 3.46 2.83 2.42 1.39 1.73 2.24 18.86%
DPS 0.00 0.00 2.82 0.00 0.00 0.00 0.00 -
NAPS 1.1358 0.7396 0.7217 0.6037 0.4422 0.4121 0.3765 20.19%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 4.42 2.66 1.79 2.16 0.98 1.10 0.49 -
P/RPS 2.41 2.10 1.35 2.19 0.81 1.44 1.30 10.83%
P/EPS 13.95 14.20 11.40 16.17 10.54 8.71 2.97 29.39%
EY 7.17 7.04 8.77 6.19 9.49 11.48 33.69 -22.72%
DY 0.00 0.00 8.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.67 0.45 0.65 0.33 0.37 0.18 27.66%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 14/05/07 23/06/06 16/05/05 14/05/04 16/05/03 14/05/02 14/05/01 -
Price 5.45 2.80 1.85 1.66 1.01 1.25 0.45 -
P/RPS 2.97 2.21 1.40 1.68 0.84 1.63 1.19 16.45%
P/EPS 17.20 14.95 11.78 12.43 10.86 9.90 2.73 35.88%
EY 5.81 6.69 8.49 8.05 9.21 10.10 36.69 -26.43%
DY 0.00 0.00 8.48 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.70 0.46 0.50 0.34 0.42 0.16 34.78%

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