[IOICORP] YoY TTM Result on 30-Sep-2004 [#1]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

12-Nov-2004

Admission Sponsor

Sponsor

Financial Year

30-Jun-2005

Quarter

30-Sep-2004 [#1]

Profit Trend

QoQ- 7.51%

YoY- 41.78%

Quarter Report

quarterly report 0409.xls

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
TTM Result
Revenue	10,172,082	6,673,219	5,698,137	5,433,543	4,475,899	2,751,938	1,362,144	39.78%
YoY %	52.43%	17.11%	4.87%	21.40%	62.65%	102.03%	-	-
Horiz. %	746.77%	489.91%	418.32%	398.90%	328.59%	202.03%	100.00%	-
PBT	2,280,588	1,235,640	1,155,792	1,179,806	871,023	677,146	451,127	30.98%
YoY %	84.57%	6.91%	-2.04%	35.45%	28.63%	50.10%	-	-
Horiz. %	505.53%	273.90%	256.20%	261.52%	193.08%	150.10%	100.00%	-
Tax	-416,747	-213,766	-203,663	-425,576	-339,052	-237,577	-146,055	19.08%
YoY %	-94.95%	-4.96%	52.14%	-25.52%	-42.71%	-62.66%	-	-
Horiz. %	285.34%	146.36%	139.44%	291.38%	232.14%	162.66%	100.00%	-
NP	1,863,841	1,021,874	952,129	754,230	531,971	439,569	305,072	35.18%
YoY %	82.39%	7.33%	26.24%	41.78%	21.02%	44.09%	-	-
Horiz. %	610.95%	334.96%	312.10%	247.23%	174.38%	144.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,677,953	911,247	865,528	754,230	531,971	409,569	305,072	32.84%
YoY %	84.14%	5.28%	14.76%	41.78%	29.89%	34.25%	-	-
Horiz. %	550.02%	298.70%	283.71%	247.23%	174.38%	134.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.27%	17.30%	17.62%	36.07%	38.93%	35.09%	32.38%	-
YoY %	5.61%	-1.82%	-51.15%	-7.35%	10.94%	8.37%	-	-
Horiz. %	56.42%	53.43%	54.42%	111.40%	120.23%	108.37%	100.00%	-
Total Cost	8,308,241	5,651,345	4,746,008	4,679,313	3,943,928	2,312,369	1,057,072	40.98%
YoY %	47.01%	19.08%	1.43%	18.65%	70.56%	118.75%	-	-
Horiz. %	785.97%	534.62%	448.98%	442.67%	373.10%	218.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,167,924	6,052,769	4,600,816	4,220,278	3,186,329	2,897,710	2,463,203	19.47%
YoY %	18.42%	31.56%	9.02%	32.45%	9.96%	17.64%	-	-
Horiz. %	291.00%	245.73%	186.78%	171.33%	129.36%	117.64%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	428,787	369,294	391,802	485,080	195,591	130,008	105,104	26.39%
YoY %	16.11%	-5.74%	-19.23%	148.01%	50.45%	23.69%	-	-
Horiz. %	407.96%	351.36%	372.78%	461.52%	186.09%	123.69%	100.00%	-
Div Payout %	25.55%	40.53%	45.27%	64.31%	36.77%	31.74%	34.45%	-
YoY %	-36.96%	-10.47%	-29.61%	74.90%	15.85%	-7.87%	-	-
Horiz. %	74.17%	117.65%	131.41%	186.68%	106.73%	92.13%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	7,167,924	6,052,769	4,600,816	4,220,278	3,186,329	2,897,710	2,463,203	19.47%
YoY %	18.42%	31.56%	9.02%	32.45%	9.96%	17.64%	-	-
Horiz. %	291.00%	245.73%	186.78%	171.33%	129.36%	117.64%	100.00%	-
NOSH	6,126,431	1,210,553	1,116,703	1,122,414	1,044,698	886,150	840,683	39.21%
YoY %	406.09%	8.40%	-0.51%	7.44%	17.89%	5.41%	-	-
Horiz. %	728.74%	144.00%	132.83%	133.51%	124.27%	105.41%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	18.32%	15.31%	16.71%	13.88%	11.89%	15.97%	22.40%	-
YoY %	19.66%	-8.38%	20.39%	16.74%	-25.55%	-28.71%	-	-
Horiz. %	81.79%	68.35%	74.60%	61.96%	53.08%	71.29%	100.00%	-
ROE	23.41%	15.06%	18.81%	17.87%	16.70%	14.13%	12.39%	-
YoY %	55.44%	-19.94%	5.26%	7.01%	18.19%	14.04%	-	-
Horiz. %	188.94%	121.55%	151.82%	144.23%	134.79%	114.04%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	166.04	551.25	510.26	484.09	428.44	310.55	162.03	0.40%
YoY %	-69.88%	8.03%	5.41%	12.99%	37.96%	91.66%	-	-
Horiz. %	102.47%	340.21%	314.92%	298.77%	264.42%	191.66%	100.00%	-
EPS	27.39	75.28	77.51	67.20	50.92	46.22	36.29	-4.57%
YoY %	-63.62%	-2.88%	15.34%	31.97%	10.17%	27.36%	-	-
Horiz. %	75.48%	207.44%	213.59%	185.17%	140.31%	127.36%	100.00%	-
DPS	7.00	30.51	35.00	43.22	18.72	14.67	12.50	-9.20%
YoY %	-77.06%	-12.83%	-19.02%	130.88%	27.61%	17.36%	-	-
Horiz. %	56.00%	244.08%	280.00%	345.76%	149.76%	117.36%	100.00%	-
NAPS	1.17	5.00	4.12	3.76	3.05	3.27	2.93	-14.18%
YoY %	-76.60%	21.36%	9.57%	23.28%	-6.73%	11.60%	-	-
Horiz. %	39.93%	170.65%	140.61%	128.33%	104.10%	111.60%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 1,122,414
RPS	162.54	106.63	91.05	86.82	71.52	43.97	21.77	39.78%
YoY %	52.43%	17.11%	4.87%	21.39%	62.66%	101.98%	-	-
Horiz. %	746.62%	489.80%	418.24%	398.81%	328.53%	201.98%	100.00%	-
EPS	26.81	14.56	13.83	12.05	8.50	6.54	4.87	32.86%
YoY %	84.13%	5.28%	14.77%	41.76%	29.97%	34.29%	-	-
Horiz. %	550.51%	298.97%	283.98%	247.43%	174.54%	134.29%	100.00%	-
DPS	6.85	5.90	6.26	7.75	3.13	2.08	1.68	26.38%
YoY %	16.10%	-5.75%	-19.23%	147.60%	50.48%	23.81%	-	-
Horiz. %	407.74%	351.19%	372.62%	461.31%	186.31%	123.81%	100.00%	-
NAPS	1.1454	0.9672	0.7352	0.6744	0.5092	0.463	0.3936	19.47%
YoY %	18.42%	31.56%	9.02%	32.44%	9.98%	17.63%	-	-
Horiz. %	291.01%	245.73%	186.79%	171.34%	129.37%	117.63%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	-
Price	6.05	3.24	2.38	1.87	1.23	1.15	0.68	-
P/RPS	3.64	0.59	0.47	0.39	0.29	0.37	0.42	43.29%
YoY %	516.95%	25.53%	20.51%	34.48%	-21.62%	-11.90%	-	-
Horiz. %	866.67%	140.48%	111.90%	92.86%	69.05%	88.10%	100.00%	-
P/EPS	22.09	4.30	3.07	2.78	2.42	2.49	1.87	50.88%
YoY %	413.72%	40.07%	10.43%	14.88%	-2.81%	33.16%	-	-
Horiz. %	1,181.28%	229.95%	164.17%	148.66%	129.41%	133.16%	100.00%	-
EY	4.53	23.23	32.57	35.93	41.40	40.19	53.37	-33.69%
YoY %	-80.50%	-28.68%	-9.35%	-13.21%	3.01%	-24.70%	-	-
Horiz. %	8.49%	43.53%	61.03%	67.32%	77.57%	75.30%	100.00%	-
DY	1.16	9.42	14.71	23.11	15.22	12.76	18.38	-36.88%
YoY %	-87.69%	-35.96%	-36.35%	51.84%	19.28%	-30.58%	-	-
Horiz. %	6.31%	51.25%	80.03%	125.73%	82.81%	69.42%	100.00%	-
P/NAPS	5.17	0.65	0.58	0.50	0.40	0.35	0.23	67.95%
YoY %	695.38%	12.07%	16.00%	25.00%	14.29%	52.17%	-	-
Horiz. %	2,247.83%	282.61%	252.17%	217.39%	173.91%	152.17%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	15/11/07	14/11/06	16/11/05	10/11/04	17/11/03	15/11/02	15/11/01	-
Price	7.45	3.66	2.50	1.94	1.49	1.14	0.70	-
P/RPS	4.49	0.66	0.49	0.40	0.35	0.37	0.43	47.81%
YoY %	580.30%	34.69%	22.50%	14.29%	-5.41%	-13.95%	-	-
Horiz. %	1,044.19%	153.49%	113.95%	93.02%	81.40%	86.05%	100.00%	-
P/EPS	27.20	4.86	3.23	2.89	2.93	2.47	1.93	55.38%
YoY %	459.67%	50.46%	11.76%	-1.37%	18.62%	27.98%	-	-
Horiz. %	1,409.33%	251.81%	167.36%	149.74%	151.81%	127.98%	100.00%	-
EY	3.68	20.57	31.00	34.64	34.18	40.54	51.84	-35.63%
YoY %	-82.11%	-33.65%	-10.51%	1.35%	-15.69%	-21.80%	-	-
Horiz. %	7.10%	39.68%	59.80%	66.82%	65.93%	78.20%	100.00%	-
DY	0.94	8.34	14.00	22.28	12.57	12.87	17.86	-38.76%
YoY %	-88.73%	-40.43%	-37.16%	77.25%	-2.33%	-27.94%	-	-
Horiz. %	5.26%	46.70%	78.39%	124.75%	70.38%	72.06%	100.00%	-
P/NAPS	6.37	0.73	0.61	0.52	0.49	0.35	0.24	72.66%
YoY %	772.60%	19.67%	17.31%	6.12%	40.00%	45.83%	-	-
Horiz. %	2,654.17%	304.17%	254.17%	216.67%	204.17%	145.83%	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