[IOICORP] YoY Quarter Result on 31-Mar-2009 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -77.84%
YoY- -93.79%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 3,579,300 4,340,259 3,147,327 3,096,406 3,525,422 2,271,783 1,452,193 16.20%
PBT 659,400 780,864 709,268 141,329 820,359 527,069 282,218 15.17%
Tax -110,100 -110,358 -149,048 -83,088 -182,782 -101,646 -43,253 16.83%
NP 549,300 670,506 560,220 58,241 637,577 425,423 238,965 14.86%
-
NP to SH 552,000 656,710 549,018 37,362 601,639 392,173 214,829 17.01%
-
Tax Rate 16.70% 14.13% 21.01% 58.79% 22.28% 19.29% 15.33% -
Total Cost 3,030,000 3,669,753 2,587,107 3,038,165 2,887,845 1,846,360 1,213,228 16.46%
-
Net Worth 12,208,616 11,340,260 10,405,805 7,591,009 8,273,296 7,043,763 4,586,625 17.70%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - 177,914 - - - -
Div Payout % - - - 476.19% - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 12,208,616 11,340,260 10,405,805 7,591,009 8,273,296 7,043,763 4,586,625 17.70%
NOSH 6,425,587 6,406,926 6,383,929 5,930,476 6,083,306 1,237,919 1,146,656 33.23%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 15.35% 15.45% 17.80% 1.88% 18.09% 18.73% 16.46% -
ROE 4.52% 5.79% 5.28% 0.49% 7.27% 5.57% 4.68% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 55.70 67.74 49.30 52.21 57.95 183.52 126.65 -12.78%
EPS 8.59 10.25 8.60 0.63 9.89 31.68 18.74 -12.18%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.90 1.77 1.63 1.28 1.36 5.69 4.00 -11.65%
Adjusted Per Share Value based on latest NOSH - 5,930,476
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 57.19 69.35 50.29 49.48 56.33 36.30 23.21 16.20%
EPS 8.82 10.49 8.77 0.60 9.61 6.27 3.43 17.03%
DPS 0.00 0.00 0.00 2.84 0.00 0.00 0.00 -
NAPS 1.9509 1.8121 1.6628 1.213 1.322 1.1255 0.7329 17.70%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 5.34 5.76 5.39 3.80 7.10 4.42 2.66 -
P/RPS 9.59 8.50 10.93 7.28 12.25 2.41 2.10 28.77%
P/EPS 62.16 56.20 62.67 603.17 71.79 13.95 14.20 27.87%
EY 1.61 1.78 1.60 0.17 1.39 7.17 7.04 -21.78%
DY 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
P/NAPS 2.81 3.25 3.31 2.97 5.22 0.78 0.67 26.96%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 16/05/11 14/05/10 15/05/09 15/05/08 14/05/07 23/06/06 -
Price 5.23 5.19 5.39 4.44 7.45 5.45 2.80 -
P/RPS 9.39 7.66 10.93 8.50 12.86 2.97 2.21 27.23%
P/EPS 60.88 50.63 62.67 704.76 75.33 17.20 14.95 26.34%
EY 1.64 1.97 1.60 0.14 1.33 5.81 6.69 -20.87%
DY 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
P/NAPS 2.75 2.93 3.31 3.47 5.48 0.96 0.70 25.58%

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