[IOICORP] YoY Quarter Result on 31-Mar-2005 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -42.37%
YoY- 16.66%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 3,525,422 2,271,783 1,452,193 1,479,165 1,107,866 1,123,522 650,610 32.49%
PBT 820,359 527,069 282,218 274,168 247,809 159,794 173,906 29.47%
Tax -182,782 -101,646 -43,253 -98,937 -97,598 -73,337 -66,657 18.28%
NP 637,577 425,423 238,965 175,231 150,211 86,457 107,249 34.55%
-
NP to SH 601,639 392,173 214,829 175,231 150,211 86,457 107,249 33.26%
-
Tax Rate 22.28% 19.29% 15.33% 36.09% 39.38% 45.89% 38.33% -
Total Cost 2,887,845 1,846,360 1,213,228 1,303,934 957,655 1,037,065 543,361 32.06%
-
Net Worth 8,273,296 7,043,763 4,586,625 4,475,645 3,744,031 2,742,453 2,555,973 21.60%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - 175,119 - - - -
Div Payout % - - - 99.94% - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 8,273,296 7,043,763 4,586,625 4,475,645 3,744,031 2,742,453 2,555,973 21.60%
NOSH 6,083,306 1,237,919 1,146,656 1,116,121 1,124,333 929,645 849,160 38.80%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 18.09% 18.73% 16.46% 11.85% 13.56% 7.70% 16.48% -
ROE 7.27% 5.57% 4.68% 3.92% 4.01% 3.15% 4.20% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 57.95 183.52 126.65 132.53 98.54 120.85 76.62 -4.54%
EPS 9.89 31.68 18.74 15.70 13.36 9.30 12.63 -3.99%
DPS 0.00 0.00 0.00 15.69 0.00 0.00 0.00 -
NAPS 1.36 5.69 4.00 4.01 3.33 2.95 3.01 -12.39%
Adjusted Per Share Value based on latest NOSH - 1,116,121
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 56.33 36.30 23.21 23.64 17.70 17.95 10.40 32.48%
EPS 9.61 6.27 3.43 2.80 2.40 1.38 1.71 33.30%
DPS 0.00 0.00 0.00 2.80 0.00 0.00 0.00 -
NAPS 1.322 1.1255 0.7329 0.7152 0.5983 0.4382 0.4084 21.60%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 7.10 4.42 2.66 1.79 2.16 0.98 1.10 -
P/RPS 12.25 2.41 2.10 1.35 2.19 0.81 1.44 42.83%
P/EPS 71.79 13.95 14.20 11.40 16.17 10.54 8.71 42.08%
EY 1.39 7.17 7.04 8.77 6.19 9.49 11.48 -29.64%
DY 0.00 0.00 0.00 8.77 0.00 0.00 0.00 -
P/NAPS 5.22 0.78 0.67 0.45 0.65 0.33 0.37 55.38%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 15/05/08 14/05/07 23/06/06 16/05/05 14/05/04 16/05/03 14/05/02 -
Price 7.45 5.45 2.80 1.85 1.66 1.01 1.25 -
P/RPS 12.86 2.97 2.21 1.40 1.68 0.84 1.63 41.04%
P/EPS 75.33 17.20 14.95 11.78 12.43 10.86 9.90 40.20%
EY 1.33 5.81 6.69 8.49 8.05 9.21 10.10 -28.65%
DY 0.00 0.00 0.00 8.48 0.00 0.00 0.00 -
P/NAPS 5.48 0.96 0.70 0.46 0.50 0.34 0.42 53.37%

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