[IOICORP] YoY TTM Result on 30-Jun-2009 [#4]

Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -10.08%
YoY- -55.93%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 15,300,400 16,154,251 12,542,962 14,600,474 14,665,369 8,952,727 6,109,668 16.51%
PBT 2,056,500 2,863,612 2,550,633 1,550,117 3,095,197 1,991,073 1,152,873 10.11%
Tax -227,900 -573,099 -485,517 -486,943 -683,010 -340,109 -196,158 2.52%
NP 1,828,600 2,290,513 2,065,116 1,063,174 2,412,187 1,650,964 956,715 11.39%
-
NP to SH 1,789,400 2,222,899 2,035,661 983,517 2,231,632 1,482,104 829,002 13.66%
-
Tax Rate 11.08% 20.01% 19.04% 31.41% 22.07% 17.08% 17.01% -
Total Cost 13,471,800 13,863,738 10,477,846 13,537,300 12,253,182 7,301,763 5,152,953 17.35%
-
Net Worth 12,659,756 11,995,655 10,787,801 8,305,683 8,437,917 7,693,126 5,914,266 13.51%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 996,034 1,087,994 1,057,070 473,405 1,021,692 428,787 369,294 17.96%
Div Payout % 55.66% 48.94% 51.93% 48.13% 45.78% 28.93% 44.55% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 12,659,756 11,995,655 10,787,801 8,305,683 8,437,917 7,693,126 5,914,266 13.51%
NOSH 6,426,272 6,414,789 6,383,314 5,932,630 6,027,083 6,204,134 1,182,853 32.55%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 11.95% 14.18% 16.46% 7.28% 16.45% 18.44% 15.66% -
ROE 14.13% 18.53% 18.87% 11.84% 26.45% 19.27% 14.02% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 238.09 251.83 196.50 246.10 243.32 144.30 516.52 -12.09%
EPS 27.85 34.65 31.89 16.58 37.03 23.89 70.08 -14.24%
DPS 15.50 17.00 16.56 8.00 17.00 6.91 31.22 -11.00%
NAPS 1.97 1.87 1.69 1.40 1.40 1.24 5.00 -14.36%
Adjusted Per Share Value based on latest NOSH - 5,932,630
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 244.49 258.13 200.43 233.31 234.34 143.06 97.63 16.51%
EPS 28.59 35.52 32.53 15.72 35.66 23.68 13.25 13.66%
DPS 15.92 17.39 16.89 7.56 16.33 6.85 5.90 17.97%
NAPS 2.0229 1.9168 1.7238 1.3272 1.3483 1.2293 0.9451 13.50%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 5.19 5.30 5.01 4.72 7.45 5.20 2.86 -
P/RPS 2.18 2.10 2.55 1.92 3.06 3.60 0.55 25.77%
P/EPS 18.64 15.29 15.71 28.47 20.12 21.77 4.08 28.78%
EY 5.37 6.54 6.37 3.51 4.97 4.59 24.51 -22.33%
DY 2.99 3.21 3.31 1.69 2.28 1.33 10.92 -19.40%
P/NAPS 2.63 2.83 2.96 3.37 5.32 4.19 0.57 28.99%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 24/08/11 24/08/10 26/08/09 18/08/08 21/08/07 16/08/06 -
Price 5.12 4.67 5.25 5.09 4.78 4.92 3.32 -
P/RPS 2.15 1.85 2.67 2.07 1.96 3.41 0.64 22.35%
P/EPS 18.39 13.48 16.46 30.70 12.91 20.60 4.74 25.32%
EY 5.44 7.42 6.07 3.26 7.75 4.86 21.11 -20.21%
DY 3.03 3.64 3.15 1.57 3.56 1.40 9.40 -17.18%
P/NAPS 2.60 2.50 3.11 3.64 3.41 3.97 0.66 25.64%

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