[IOICORP] YoY TTM Result on 30-Jun-2005 [#4]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

16-Aug-2005

Admission Sponsor

Sponsor

Financial Year

30-Jun-2005

Quarter

30-Jun-2005 [#4]

Profit Trend

QoQ- -0.63%

YoY- 28.6%

Quarter Report

quarterly report 0506.xls

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	14,665,369	8,952,727	6,109,668	6,072,507	4,993,454	3,907,871	2,410,500	35.07%
YoY %	63.81%	46.53%	0.61%	21.61%	27.78%	62.12%	-	-
Horiz. %	608.40%	371.41%	253.46%	251.92%	207.15%	162.12%	100.00%	-
PBT	3,095,197	1,991,073	1,152,873	1,220,854	1,112,045	812,626	569,310	32.56%
YoY %	55.45%	72.71%	-5.57%	9.78%	36.85%	42.74%	-	-
Horiz. %	543.68%	349.73%	202.50%	214.44%	195.33%	142.74%	100.00%	-
Tax	-683,010	-340,109	-196,158	-271,611	-410,495	-280,574	-222,809	20.50%
YoY %	-100.82%	-73.39%	27.78%	33.83%	-46.31%	-25.93%	-	-
Horiz. %	306.55%	152.65%	88.04%	121.90%	184.24%	125.93%	100.00%	-
NP	2,412,187	1,650,964	956,715	949,243	701,550	532,052	346,501	38.14%
YoY %	46.11%	72.57%	0.79%	35.31%	31.86%	53.55%	-	-
Horiz. %	696.16%	476.47%	276.11%	273.95%	202.47%	153.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,231,632	1,482,104	829,002	902,220	701,550	502,052	346,501	36.36%
YoY %	50.57%	78.78%	-8.12%	28.60%	39.74%	44.89%	-	-
Horiz. %	644.05%	427.73%	239.25%	260.38%	202.47%	144.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.07%	17.08%	17.01%	22.25%	36.91%	34.53%	39.14%	-
YoY %	29.22%	0.41%	-23.55%	-39.72%	6.89%	-11.78%	-	-
Horiz. %	56.39%	43.64%	43.46%	56.85%	94.30%	88.22%	100.00%	-
Total Cost	12,253,182	7,301,763	5,152,953	5,123,264	4,291,904	3,375,819	2,063,999	34.52%
YoY %	67.81%	41.70%	0.58%	19.37%	27.14%	63.56%	-	-
Horiz. %	593.66%	353.77%	249.66%	248.22%	207.94%	163.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,437,917	7,693,126	5,914,266	4,613,914	4,026,068	3,103,138	2,817,557	20.03%
YoY %	9.68%	30.08%	28.18%	14.60%	29.74%	10.14%	-	-
Horiz. %	299.48%	273.04%	209.91%	163.76%	142.89%	110.14%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	1,021,692	428,787	369,294	391,802	275,301	195,591	130,008	40.95%
YoY %	138.27%	16.11%	-5.74%	42.32%	40.75%	50.45%	-	-
Horiz. %	785.87%	329.82%	284.05%	301.37%	211.76%	150.45%	100.00%	-
Div Payout %	45.78%	28.93%	44.55%	43.43%	39.24%	38.96%	37.52%	-
YoY %	58.24%	-35.06%	2.58%	10.68%	0.72%	3.84%	-	-
Horiz. %	122.01%	77.11%	118.74%	115.75%	104.58%	103.84%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	8,437,917	7,693,126	5,914,266	4,613,914	4,026,068	3,103,138	2,817,557	20.03%
YoY %	9.68%	30.08%	28.18%	14.60%	29.74%	10.14%	-	-
Horiz. %	299.48%	273.04%	209.91%	163.76%	142.89%	110.14%	100.00%	-
NOSH	6,027,083	6,204,134	1,182,853	1,117,170	1,127,750	1,041,321	883,246	37.68%
YoY %	-2.85%	424.51%	5.88%	-0.94%	8.30%	17.90%	-	-
Horiz. %	682.38%	702.42%	133.92%	126.48%	127.68%	117.90%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	16.45%	18.44%	15.66%	15.63%	14.05%	13.61%	14.37%	-
YoY %	-10.79%	17.75%	0.19%	11.25%	3.23%	-5.29%	-	-
Horiz. %	114.47%	128.32%	108.98%	108.77%	97.77%	94.71%	100.00%	-
ROE	26.45%	19.27%	14.02%	19.55%	17.43%	16.18%	12.30%	-
YoY %	37.26%	37.45%	-28.29%	12.16%	7.73%	31.54%	-	-
Horiz. %	215.04%	156.67%	113.98%	158.94%	141.71%	131.54%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	243.32	144.30	516.52	543.56	442.78	375.28	272.91	-1.89%
YoY %	68.62%	-72.06%	-4.97%	22.76%	17.99%	37.51%	-	-
Horiz. %	89.16%	52.87%	189.26%	199.17%	162.24%	137.51%	100.00%	-
EPS	37.03	23.89	70.08	80.76	62.21	48.21	39.23	-0.95%
YoY %	55.00%	-65.91%	-13.22%	29.82%	29.04%	22.89%	-	-
Horiz. %	94.39%	60.90%	178.64%	205.86%	158.58%	122.89%	100.00%	-
DPS	17.00	6.91	31.22	35.00	24.41	18.78	14.72	2.42%
YoY %	146.02%	-77.87%	-10.80%	43.38%	29.98%	27.58%	-	-
Horiz. %	115.49%	46.94%	212.09%	237.77%	165.83%	127.58%	100.00%	-
NAPS	1.40	1.24	5.00	4.13	3.57	2.98	3.19	-12.81%
YoY %	12.90%	-75.20%	21.07%	15.69%	19.80%	-6.58%	-	-
Horiz. %	43.89%	38.87%	156.74%	129.47%	111.91%	93.42%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,117,170
RPS	234.34	143.06	97.63	97.03	79.79	62.45	38.52	35.07%
YoY %	63.81%	46.53%	0.62%	21.61%	27.77%	62.12%	-	-
Horiz. %	608.36%	371.39%	253.45%	251.90%	207.14%	162.12%	100.00%	-
EPS	35.66	23.68	13.25	14.42	11.21	8.02	5.54	36.35%
YoY %	50.59%	78.72%	-8.11%	28.64%	39.78%	44.77%	-	-
Horiz. %	643.68%	427.44%	239.17%	260.29%	202.35%	144.77%	100.00%	-
DPS	16.33	6.85	5.90	6.26	4.40	3.13	2.08	40.93%
YoY %	138.39%	16.10%	-5.75%	42.27%	40.58%	50.48%	-	-
Horiz. %	785.10%	329.33%	283.65%	300.96%	211.54%	150.48%	100.00%	-
NAPS	1.3483	1.2293	0.9451	0.7373	0.6433	0.4959	0.4502	20.03%
YoY %	9.68%	30.07%	28.18%	14.61%	29.72%	10.15%	-	-
Horiz. %	299.49%	273.06%	209.93%	163.77%	142.89%	110.15%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	7.45	5.20	2.86	2.10	1.63	1.14	1.22	-
P/RPS	3.06	3.60	0.55	0.39	0.37	0.30	0.45	37.60%
YoY %	-15.00%	554.55%	41.03%	5.41%	23.33%	-33.33%	-	-
Horiz. %	680.00%	800.00%	122.22%	86.67%	82.22%	66.67%	100.00%	-
P/EPS	20.12	21.77	4.08	2.60	2.62	2.36	3.11	36.46%
YoY %	-7.58%	433.58%	56.92%	-0.76%	11.02%	-24.12%	-	-
Horiz. %	646.95%	700.00%	131.19%	83.60%	84.24%	75.88%	100.00%	-
EY	4.97	4.59	24.51	38.46	38.16	42.29	32.16	-26.72%
YoY %	8.28%	-81.27%	-36.27%	0.79%	-9.77%	31.50%	-	-
Horiz. %	15.45%	14.27%	76.21%	119.59%	118.66%	131.50%	100.00%	-
DY	2.28	1.33	10.92	16.67	14.98	16.48	12.07	-24.23%
YoY %	71.43%	-87.82%	-34.49%	11.28%	-9.10%	36.54%	-	-
Horiz. %	18.89%	11.02%	90.47%	138.11%	124.11%	136.54%	100.00%	-
P/NAPS	5.32	4.19	0.57	0.51	0.46	0.38	0.38	55.18%
YoY %	26.97%	635.09%	11.76%	10.87%	21.05%	0.00%	-	-
Horiz. %	1,400.00%	1,102.63%	150.00%	134.21%	121.05%	100.00%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	18/08/08	21/08/07	16/08/06	16/08/05	16/08/04	15/08/03	12/08/02	-
Price	4.78	4.92	3.32	2.24	1.55	1.18	1.21	-
P/RPS	1.96	3.41	0.64	0.41	0.35	0.31	0.44	28.24%
YoY %	-42.52%	432.81%	56.10%	17.14%	12.90%	-29.55%	-	-
Horiz. %	445.45%	775.00%	145.45%	93.18%	79.55%	70.45%	100.00%	-
P/EPS	12.91	20.60	4.74	2.77	2.49	2.45	3.08	26.95%
YoY %	-37.33%	334.60%	71.12%	11.24%	1.63%	-20.45%	-	-
Horiz. %	419.16%	668.83%	153.90%	89.94%	80.84%	79.55%	100.00%	-
EY	7.75	4.86	21.11	36.05	40.13	40.86	32.42	-21.20%
YoY %	59.47%	-76.98%	-41.44%	-10.17%	-1.79%	26.03%	-	-
Horiz. %	23.90%	14.99%	65.11%	111.20%	123.78%	126.03%	100.00%	-
DY	3.56	1.40	9.40	15.63	15.75	15.92	12.16	-18.49%
YoY %	154.29%	-85.11%	-39.86%	-0.76%	-1.07%	30.92%	-	-
Horiz. %	29.28%	11.51%	77.30%	128.54%	129.52%	130.92%	100.00%	-
P/NAPS	3.41	3.97	0.66	0.54	0.43	0.40	0.38	44.10%
YoY %	-14.11%	501.52%	22.22%	25.58%	7.50%	5.26%	-	-
Horiz. %	897.37%	1,044.74%	173.68%	142.11%	113.16%	105.26%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos