[IOICORP] YoY Quarter Result on 31-Mar-2010 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
14-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 19.04%
YoY- 1369.46%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 2,874,600 3,579,300 4,340,259 3,147,327 3,096,406 3,525,422 2,271,783 3.99%
PBT 424,800 659,400 780,864 709,268 141,329 820,359 527,069 -3.52%
Tax 139,700 -110,100 -110,358 -149,048 -83,088 -182,782 -101,646 -
NP 564,500 549,300 670,506 560,220 58,241 637,577 425,423 4.82%
-
NP to SH 567,800 552,000 656,710 549,018 37,362 601,639 392,173 6.35%
-
Tax Rate -32.89% 16.70% 14.13% 21.01% 58.79% 22.28% 19.29% -
Total Cost 2,310,100 3,030,000 3,669,753 2,587,107 3,038,165 2,887,845 1,846,360 3.80%
-
Net Worth 13,284,858 12,208,616 11,340,260 10,405,805 7,591,009 8,273,296 7,043,763 11.14%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - 177,914 - - -
Div Payout % - - - - 476.19% - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 13,284,858 12,208,616 11,340,260 10,405,805 7,591,009 8,273,296 7,043,763 11.14%
NOSH 6,386,951 6,425,587 6,406,926 6,383,929 5,930,476 6,083,306 1,237,919 31.41%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 19.64% 15.35% 15.45% 17.80% 1.88% 18.09% 18.73% -
ROE 4.27% 4.52% 5.79% 5.28% 0.49% 7.27% 5.57% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 45.01 55.70 67.74 49.30 52.21 57.95 183.52 -20.86%
EPS 8.89 8.59 10.25 8.60 0.63 9.89 31.68 -19.07%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.08 1.90 1.77 1.63 1.28 1.36 5.69 -15.42%
Adjusted Per Share Value based on latest NOSH - 6,383,929
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 45.93 57.19 69.35 50.29 49.48 56.33 36.30 3.99%
EPS 9.07 8.82 10.49 8.77 0.60 9.61 6.27 6.34%
DPS 0.00 0.00 0.00 0.00 2.84 0.00 0.00 -
NAPS 2.1228 1.9509 1.8121 1.6628 1.213 1.322 1.1255 11.14%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 4.68 5.34 5.76 5.39 3.80 7.10 4.42 -
P/RPS 10.40 9.59 8.50 10.93 7.28 12.25 2.41 27.56%
P/EPS 52.64 62.16 56.20 62.67 603.17 71.79 13.95 24.74%
EY 1.90 1.61 1.78 1.60 0.17 1.39 7.17 -19.83%
DY 0.00 0.00 0.00 0.00 0.79 0.00 0.00 -
P/NAPS 2.25 2.81 3.25 3.31 2.97 5.22 0.78 19.29%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 30/05/12 16/05/11 14/05/10 15/05/09 15/05/08 14/05/07 -
Price 5.35 5.23 5.19 5.39 4.44 7.45 5.45 -
P/RPS 11.89 9.39 7.66 10.93 8.50 12.86 2.97 25.98%
P/EPS 60.18 60.88 50.63 62.67 704.76 75.33 17.20 23.18%
EY 1.66 1.64 1.97 1.60 0.14 1.33 5.81 -18.82%
DY 0.00 0.00 0.00 0.00 0.68 0.00 0.00 -
P/NAPS 2.57 2.75 2.93 3.31 3.47 5.48 0.96 17.81%

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