[IOICORP] YoY TTM Result on 30-Jun-2008 [#4]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

18-Aug-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Jun-2008 [#4]

Profit Trend

QoQ- 6.98%

YoY- 50.57%

Quarter Report

Microsoft Word - Quarterly Report 0806.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	16,154,251	12,542,962	14,600,474	14,665,369	8,952,727	6,109,668	6,072,507	17.70%
YoY %	28.79%	-14.09%	-0.44%	63.81%	46.53%	0.61%	-	-
Horiz. %	266.02%	206.55%	240.44%	241.50%	147.43%	100.61%	100.00%	-
PBT	2,863,612	2,550,633	1,550,117	3,095,197	1,991,073	1,152,873	1,220,854	15.26%
YoY %	12.27%	64.54%	-49.92%	55.45%	72.71%	-5.57%	-	-
Horiz. %	234.56%	208.92%	126.97%	253.53%	163.09%	94.43%	100.00%	-
Tax	-573,099	-485,517	-486,943	-683,010	-340,109	-196,158	-271,611	13.24%
YoY %	-18.04%	0.29%	28.71%	-100.82%	-73.39%	27.78%	-	-
Horiz. %	211.00%	178.75%	179.28%	251.47%	125.22%	72.22%	100.00%	-
NP	2,290,513	2,065,116	1,063,174	2,412,187	1,650,964	956,715	949,243	15.80%
YoY %	10.91%	94.24%	-55.92%	46.11%	72.57%	0.79%	-	-
Horiz. %	241.30%	217.55%	112.00%	254.12%	173.92%	100.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,222,899	2,035,661	983,517	2,231,632	1,482,104	829,002	902,220	16.20%
YoY %	9.20%	106.98%	-55.93%	50.57%	78.78%	-8.12%	-	-
Horiz. %	246.38%	225.63%	109.01%	247.35%	164.27%	91.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.01%	19.04%	31.41%	22.07%	17.08%	17.01%	22.25%	-
YoY %	5.09%	-39.38%	42.32%	29.22%	0.41%	-23.55%	-	-
Horiz. %	89.93%	85.57%	141.17%	99.19%	76.76%	76.45%	100.00%	-
Total Cost	13,863,738	10,477,846	13,537,300	12,253,182	7,301,763	5,152,953	5,123,264	18.03%
YoY %	32.31%	-22.60%	10.48%	67.81%	41.70%	0.58%	-	-
Horiz. %	270.60%	204.52%	264.23%	239.17%	142.52%	100.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,995,655	10,787,801	8,305,683	8,437,917	7,693,126	5,914,266	4,613,914	17.25%
YoY %	11.20%	29.88%	-1.57%	9.68%	30.08%	28.18%	-	-
Horiz. %	259.99%	233.81%	180.01%	182.88%	166.74%	128.18%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	1,087,994	1,057,070	473,405	1,021,692	428,787	369,294	391,802	18.54%
YoY %	2.93%	123.29%	-53.66%	138.27%	16.11%	-5.74%	-	-
Horiz. %	277.69%	269.80%	120.83%	260.77%	109.44%	94.26%	100.00%	-
Div Payout %	48.94%	51.93%	48.13%	45.78%	28.93%	44.55%	43.43%	-
YoY %	-5.76%	7.90%	5.13%	58.24%	-35.06%	2.58%	-	-
Horiz. %	112.69%	119.57%	110.82%	105.41%	66.61%	102.58%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	11,995,655	10,787,801	8,305,683	8,437,917	7,693,126	5,914,266	4,613,914	17.25%
YoY %	11.20%	29.88%	-1.57%	9.68%	30.08%	28.18%	-	-
Horiz. %	259.99%	233.81%	180.01%	182.88%	166.74%	128.18%	100.00%	-
NOSH	6,414,789	6,383,314	5,932,630	6,027,083	6,204,134	1,182,853	1,117,170	33.79%
YoY %	0.49%	7.60%	-1.57%	-2.85%	424.51%	5.88%	-	-
Horiz. %	574.20%	571.38%	531.04%	539.50%	555.34%	105.88%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	14.18%	16.46%	7.28%	16.45%	18.44%	15.66%	15.63%	-
YoY %	-13.85%	126.10%	-55.74%	-10.79%	17.75%	0.19%	-	-
Horiz. %	90.72%	105.31%	46.58%	105.25%	117.98%	100.19%	100.00%	-
ROE	18.53%	18.87%	11.84%	26.45%	19.27%	14.02%	19.55%	-
YoY %	-1.80%	59.38%	-55.24%	37.26%	37.45%	-28.29%	-	-
Horiz. %	94.78%	96.52%	60.56%	135.29%	98.57%	71.71%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	251.83	196.50	246.10	243.32	144.30	516.52	543.56	-12.02%
YoY %	28.16%	-20.15%	1.14%	68.62%	-72.06%	-4.97%	-	-
Horiz. %	46.33%	36.15%	45.28%	44.76%	26.55%	95.03%	100.00%	-
EPS	34.65	31.89	16.58	37.03	23.89	70.08	80.76	-13.14%
YoY %	8.65%	92.34%	-55.23%	55.00%	-65.91%	-13.22%	-	-
Horiz. %	42.90%	39.49%	20.53%	45.85%	29.58%	86.78%	100.00%	-
DPS	17.00	16.56	8.00	17.00	6.91	31.22	35.00	-11.33%
YoY %	2.66%	107.00%	-52.94%	146.02%	-77.87%	-10.80%	-	-
Horiz. %	48.57%	47.31%	22.86%	48.57%	19.74%	89.20%	100.00%	-
NAPS	1.87	1.69	1.40	1.40	1.24	5.00	4.13	-12.36%
YoY %	10.65%	20.71%	0.00%	12.90%	-75.20%	21.07%	-	-
Horiz. %	45.28%	40.92%	33.90%	33.90%	30.02%	121.07%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 6,027,083
RPS	260.49	202.25	235.43	236.48	144.36	98.52	97.92	17.70%
YoY %	28.80%	-14.09%	-0.44%	63.81%	46.53%	0.61%	-	-
Horiz. %	266.02%	206.55%	240.43%	241.50%	147.43%	100.61%	100.00%	-
EPS	35.84	32.82	15.86	35.98	23.90	13.37	14.55	16.20%
YoY %	9.20%	106.94%	-55.92%	50.54%	78.76%	-8.11%	-	-
Horiz. %	246.32%	225.57%	109.00%	247.29%	164.26%	91.89%	100.00%	-
DPS	17.54	17.05	7.63	16.47	6.91	5.95	6.32	18.53%
YoY %	2.87%	123.46%	-53.67%	138.35%	16.13%	-5.85%	-	-
Horiz. %	277.53%	269.78%	120.73%	260.60%	109.34%	94.15%	100.00%	-
NAPS	1.9343	1.7395	1.3393	1.3606	1.2405	0.9537	0.744	17.25%
YoY %	11.20%	29.88%	-1.57%	9.68%	30.07%	28.19%	-	-
Horiz. %	259.99%	233.80%	180.01%	182.88%	166.73%	128.19%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	5.30	5.01	4.72	7.45	5.20	2.86	2.10	-
P/RPS	2.10	2.55	1.92	3.06	3.60	0.55	0.39	32.37%
YoY %	-17.65%	32.81%	-37.25%	-15.00%	554.55%	41.03%	-	-
Horiz. %	538.46%	653.85%	492.31%	784.62%	923.08%	141.03%	100.00%	-
P/EPS	15.29	15.71	28.47	20.12	21.77	4.08	2.60	34.33%
YoY %	-2.67%	-44.82%	41.50%	-7.58%	433.58%	56.92%	-	-
Horiz. %	588.08%	604.23%	1,095.00%	773.85%	837.31%	156.92%	100.00%	-
EY	6.54	6.37	3.51	4.97	4.59	24.51	38.46	-25.55%
YoY %	2.67%	81.48%	-29.38%	8.28%	-81.27%	-36.27%	-	-
Horiz. %	17.00%	16.56%	9.13%	12.92%	11.93%	63.73%	100.00%	-
DY	3.21	3.31	1.69	2.28	1.33	10.92	16.67	-23.99%
YoY %	-3.02%	95.86%	-25.88%	71.43%	-87.82%	-34.49%	-	-
Horiz. %	19.26%	19.86%	10.14%	13.68%	7.98%	65.51%	100.00%	-
P/NAPS	2.83	2.96	3.37	5.32	4.19	0.57	0.51	33.03%
YoY %	-4.39%	-12.17%	-36.65%	26.97%	635.09%	11.76%	-	-
Horiz. %	554.90%	580.39%	660.78%	1,043.14%	821.57%	111.76%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	24/08/10	26/08/09	18/08/08	21/08/07	16/08/06	16/08/05	-
Price	4.67	5.25	5.09	4.78	4.92	3.32	2.24	-
P/RPS	1.85	2.67	2.07	1.96	3.41	0.64	0.41	28.53%
YoY %	-30.71%	28.99%	5.61%	-42.52%	432.81%	56.10%	-	-
Horiz. %	451.22%	651.22%	504.88%	478.05%	831.71%	156.10%	100.00%	-
P/EPS	13.48	16.46	30.70	12.91	20.60	4.74	2.77	30.16%
YoY %	-18.10%	-46.38%	137.80%	-37.33%	334.60%	71.12%	-	-
Horiz. %	486.64%	594.22%	1,108.30%	466.06%	743.68%	171.12%	100.00%	-
EY	7.42	6.07	3.26	7.75	4.86	21.11	36.05	-23.15%
YoY %	22.24%	86.20%	-57.94%	59.47%	-76.98%	-41.44%	-	-
Horiz. %	20.58%	16.84%	9.04%	21.50%	13.48%	58.56%	100.00%	-
DY	3.64	3.15	1.57	3.56	1.40	9.40	15.63	-21.55%
YoY %	15.56%	100.64%	-55.90%	154.29%	-85.11%	-39.86%	-	-
Horiz. %	23.29%	20.15%	10.04%	22.78%	8.96%	60.14%	100.00%	-
P/NAPS	2.50	3.11	3.64	3.41	3.97	0.66	0.54	29.08%
YoY %	-19.61%	-14.56%	6.74%	-14.11%	501.52%	22.22%	-	-
Horiz. %	462.96%	575.93%	674.07%	631.48%	735.19%	122.22%	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