[IOICORP] YoY TTM Result on 30-Jun-2006 [#4]

Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -0.11%
YoY- -8.12%
Quarter Report
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 14,600,474 14,665,369 8,952,727 6,109,668 6,072,507 4,993,454 3,907,871 24.54%
PBT 1,550,117 3,095,197 1,991,073 1,152,873 1,220,854 1,112,045 812,626 11.35%
Tax -486,943 -683,010 -340,109 -196,158 -271,611 -410,495 -280,574 9.61%
NP 1,063,174 2,412,187 1,650,964 956,715 949,243 701,550 532,052 12.21%
-
NP to SH 983,517 2,231,632 1,482,104 829,002 902,220 701,550 502,052 11.84%
-
Tax Rate 31.41% 22.07% 17.08% 17.01% 22.25% 36.91% 34.53% -
Total Cost 13,537,300 12,253,182 7,301,763 5,152,953 5,123,264 4,291,904 3,375,819 26.01%
-
Net Worth 8,305,683 8,437,917 7,693,126 5,914,266 4,613,914 4,026,068 3,103,138 17.81%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 473,405 1,021,692 428,787 369,294 391,802 275,301 195,591 15.85%
Div Payout % 48.13% 45.78% 28.93% 44.55% 43.43% 39.24% 38.96% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 8,305,683 8,437,917 7,693,126 5,914,266 4,613,914 4,026,068 3,103,138 17.81%
NOSH 5,932,630 6,027,083 6,204,134 1,182,853 1,117,170 1,127,750 1,041,321 33.60%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.28% 16.45% 18.44% 15.66% 15.63% 14.05% 13.61% -
ROE 11.84% 26.45% 19.27% 14.02% 19.55% 17.43% 16.18% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 246.10 243.32 144.30 516.52 543.56 442.78 375.28 -6.78%
EPS 16.58 37.03 23.89 70.08 80.76 62.21 48.21 -16.28%
DPS 8.00 17.00 6.91 31.22 35.00 24.41 18.78 -13.24%
NAPS 1.40 1.40 1.24 5.00 4.13 3.57 2.98 -11.82%
Adjusted Per Share Value based on latest NOSH - 1,182,853
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 233.31 234.34 143.06 97.63 97.03 79.79 62.45 24.54%
EPS 15.72 35.66 23.68 13.25 14.42 11.21 8.02 11.85%
DPS 7.56 16.33 6.85 5.90 6.26 4.40 3.13 15.81%
NAPS 1.3272 1.3483 1.2293 0.9451 0.7373 0.6433 0.4959 17.81%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 4.72 7.45 5.20 2.86 2.10 1.63 1.14 -
P/RPS 1.92 3.06 3.60 0.55 0.39 0.37 0.30 36.21%
P/EPS 28.47 20.12 21.77 4.08 2.60 2.62 2.36 51.38%
EY 3.51 4.97 4.59 24.51 38.46 38.16 42.29 -33.92%
DY 1.69 2.28 1.33 10.92 16.67 14.98 16.48 -31.56%
P/NAPS 3.37 5.32 4.19 0.57 0.51 0.46 0.38 43.82%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 18/08/08 21/08/07 16/08/06 16/08/05 16/08/04 15/08/03 -
Price 5.09 4.78 4.92 3.32 2.24 1.55 1.18 -
P/RPS 2.07 1.96 3.41 0.64 0.41 0.35 0.31 37.18%
P/EPS 30.70 12.91 20.60 4.74 2.77 2.49 2.45 52.34%
EY 3.26 7.75 4.86 21.11 36.05 40.13 40.86 -34.36%
DY 1.57 3.56 1.40 9.40 15.63 15.75 15.92 -32.00%
P/NAPS 3.64 3.41 3.97 0.66 0.54 0.43 0.40 44.44%

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