[IOICORP] YoY Quarter Result on 31-Mar-2007 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
14-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 2.5%
YoY- 82.55%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 3,147,327 3,096,406 3,525,422 2,271,783 1,452,193 1,479,165 1,107,866 18.99%
PBT 709,268 141,329 820,359 527,069 282,218 274,168 247,809 19.14%
Tax -149,048 -83,088 -182,782 -101,646 -43,253 -98,937 -97,598 7.30%
NP 560,220 58,241 637,577 425,423 238,965 175,231 150,211 24.51%
-
NP to SH 549,018 37,362 601,639 392,173 214,829 175,231 150,211 24.09%
-
Tax Rate 21.01% 58.79% 22.28% 19.29% 15.33% 36.09% 39.38% -
Total Cost 2,587,107 3,038,165 2,887,845 1,846,360 1,213,228 1,303,934 957,655 18.00%
-
Net Worth 10,405,805 7,591,009 8,273,296 7,043,763 4,586,625 4,475,645 3,744,031 18.56%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - 177,914 - - - 175,119 - -
Div Payout % - 476.19% - - - 99.94% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 10,405,805 7,591,009 8,273,296 7,043,763 4,586,625 4,475,645 3,744,031 18.56%
NOSH 6,383,929 5,930,476 6,083,306 1,237,919 1,146,656 1,116,121 1,124,333 33.54%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 17.80% 1.88% 18.09% 18.73% 16.46% 11.85% 13.56% -
ROE 5.28% 0.49% 7.27% 5.57% 4.68% 3.92% 4.01% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 49.30 52.21 57.95 183.52 126.65 132.53 98.54 -10.89%
EPS 8.60 0.63 9.89 31.68 18.74 15.70 13.36 -7.07%
DPS 0.00 3.00 0.00 0.00 0.00 15.69 0.00 -
NAPS 1.63 1.28 1.36 5.69 4.00 4.01 3.33 -11.22%
Adjusted Per Share Value based on latest NOSH - 1,237,919
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 50.75 49.93 56.85 36.63 23.42 23.85 17.86 19.00%
EPS 8.85 0.60 9.70 6.32 3.46 2.83 2.42 24.11%
DPS 0.00 2.87 0.00 0.00 0.00 2.82 0.00 -
NAPS 1.6779 1.224 1.3341 1.1358 0.7396 0.7217 0.6037 18.56%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 5.39 3.80 7.10 4.42 2.66 1.79 2.16 -
P/RPS 10.93 7.28 12.25 2.41 2.10 1.35 2.19 30.71%
P/EPS 62.67 603.17 71.79 13.95 14.20 11.40 16.17 25.31%
EY 1.60 0.17 1.39 7.17 7.04 8.77 6.19 -20.17%
DY 0.00 0.79 0.00 0.00 0.00 8.77 0.00 -
P/NAPS 3.31 2.97 5.22 0.78 0.67 0.45 0.65 31.14%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 14/05/10 15/05/09 15/05/08 14/05/07 23/06/06 16/05/05 14/05/04 -
Price 5.39 4.44 7.45 5.45 2.80 1.85 1.66 -
P/RPS 10.93 8.50 12.86 2.97 2.21 1.40 1.68 36.61%
P/EPS 62.67 704.76 75.33 17.20 14.95 11.78 12.43 30.93%
EY 1.60 0.14 1.33 5.81 6.69 8.49 8.05 -23.59%
DY 0.00 0.68 0.00 0.00 0.00 8.48 0.00 -
P/NAPS 3.31 3.47 5.48 0.96 0.70 0.46 0.50 37.00%

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