[IOICORP] YoY TTM Result on 30-Sep-2005 [#1]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

16-Nov-2005

Admission Sponsor

Sponsor

Financial Year

30-Jun-2006

Quarter

30-Sep-2005 [#1]

Profit Trend

QoQ- -4.07%

YoY- 14.76%

Quarter Report

quarterly report 0509.xls

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
TTM Result
Revenue	16,197,400	10,172,082	6,673,219	5,698,137	5,433,543	4,475,899	2,751,938	34.33%
YoY %	59.23%	52.43%	17.11%	4.87%	21.40%	62.65%	-	-
Horiz. %	588.58%	369.63%	242.49%	207.06%	197.44%	162.65%	100.00%	-
PBT	2,929,488	2,280,588	1,235,640	1,155,792	1,179,806	871,023	677,146	27.62%
YoY %	28.45%	84.57%	6.91%	-2.04%	35.45%	28.63%	-	-
Horiz. %	432.62%	336.79%	182.48%	170.69%	174.23%	128.63%	100.00%	-
Tax	-686,733	-416,747	-213,766	-203,663	-425,576	-339,052	-237,577	19.33%
YoY %	-64.78%	-94.95%	-4.96%	52.14%	-25.52%	-42.71%	-	-
Horiz. %	289.06%	175.42%	89.98%	85.73%	179.13%	142.71%	100.00%	-
NP	2,242,755	1,863,841	1,021,874	952,129	754,230	531,971	439,569	31.17%
YoY %	20.33%	82.39%	7.33%	26.24%	41.78%	21.02%	-	-
Horiz. %	510.22%	424.02%	232.47%	216.61%	171.58%	121.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,070,614	1,677,953	911,247	865,528	754,230	531,971	409,569	30.97%
YoY %	23.40%	84.14%	5.28%	14.76%	41.78%	29.89%	-	-
Horiz. %	505.56%	409.69%	222.49%	211.33%	184.15%	129.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.44%	18.27%	17.30%	17.62%	36.07%	38.93%	35.09%	-
YoY %	28.30%	5.61%	-1.82%	-51.15%	-7.35%	10.94%	-	-
Horiz. %	66.80%	52.07%	49.30%	50.21%	102.79%	110.94%	100.00%	-
Total Cost	13,954,645	8,308,241	5,651,345	4,746,008	4,679,313	3,943,928	2,312,369	34.89%
YoY %	67.96%	47.01%	19.08%	1.43%	18.65%	70.56%	-	-
Horiz. %	603.48%	359.30%	244.40%	205.24%	202.36%	170.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,679,200	7,167,924	6,052,769	4,600,816	4,220,278	3,186,329	2,897,710	17.61%
YoY %	7.13%	18.42%	31.56%	9.02%	32.45%	9.96%	-	-
Horiz. %	265.01%	247.37%	208.88%	158.77%	145.64%	109.96%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	1,021,692	428,787	369,294	391,802	485,080	195,591	130,008	40.95%
YoY %	138.27%	16.11%	-5.74%	-19.23%	148.01%	50.45%	-	-
Horiz. %	785.87%	329.82%	284.05%	301.37%	373.12%	150.45%	100.00%	-
Div Payout %	49.34%	25.55%	40.53%	45.27%	64.31%	36.77%	31.74%	-
YoY %	93.11%	-36.96%	-10.47%	-29.61%	74.90%	15.85%	-	-
Horiz. %	155.45%	80.50%	127.69%	142.63%	202.61%	115.85%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	7,679,200	7,167,924	6,052,769	4,600,816	4,220,278	3,186,329	2,897,710	17.61%
YoY %	7.13%	18.42%	31.56%	9.02%	32.45%	9.96%	-	-
Horiz. %	265.01%	247.37%	208.88%	158.77%	145.64%	109.96%	100.00%	-
NOSH	5,952,868	6,126,431	1,210,553	1,116,703	1,122,414	1,044,698	886,150	37.32%
YoY %	-2.83%	406.09%	8.40%	-0.51%	7.44%	17.89%	-	-
Horiz. %	671.77%	691.35%	136.61%	126.02%	126.66%	117.89%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	13.85%	18.32%	15.31%	16.71%	13.88%	11.89%	15.97%	-
YoY %	-24.40%	19.66%	-8.38%	20.39%	16.74%	-25.55%	-	-
Horiz. %	86.73%	114.72%	95.87%	104.63%	86.91%	74.45%	100.00%	-
ROE	26.96%	23.41%	15.06%	18.81%	17.87%	16.70%	14.13%	-
YoY %	15.16%	55.44%	-19.94%	5.26%	7.01%	18.19%	-	-
Horiz. %	190.80%	165.68%	106.58%	133.12%	126.47%	118.19%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	272.09	166.04	551.25	510.26	484.09	428.44	310.55	-2.17%
YoY %	63.87%	-69.88%	8.03%	5.41%	12.99%	37.96%	-	-
Horiz. %	87.62%	53.47%	177.51%	164.31%	155.88%	137.96%	100.00%	-
EPS	34.78	27.39	75.28	77.51	67.20	50.92	46.22	-4.62%
YoY %	26.98%	-63.62%	-2.88%	15.34%	31.97%	10.17%	-	-
Horiz. %	75.25%	59.26%	162.87%	167.70%	145.39%	110.17%	100.00%	-
DPS	17.16	7.00	30.51	35.00	43.22	18.72	14.67	2.64%
YoY %	145.14%	-77.06%	-12.83%	-19.02%	130.88%	27.61%	-	-
Horiz. %	116.97%	47.72%	207.98%	238.58%	294.61%	127.61%	100.00%	-
NAPS	1.29	1.17	5.00	4.12	3.76	3.05	3.27	-14.34%
YoY %	10.26%	-76.60%	21.36%	9.57%	23.28%	-6.73%	-	-
Horiz. %	39.45%	35.78%	152.91%	125.99%	114.98%	93.27%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,116,703
RPS	258.82	162.54	106.63	91.05	86.82	71.52	43.97	34.33%
YoY %	59.23%	52.43%	17.11%	4.87%	21.39%	62.66%	-	-
Horiz. %	588.63%	369.66%	242.51%	207.07%	197.45%	162.66%	100.00%	-
EPS	33.09	26.81	14.56	13.83	12.05	8.50	6.54	30.99%
YoY %	23.42%	84.13%	5.28%	14.77%	41.76%	29.97%	-	-
Horiz. %	505.96%	409.94%	222.63%	211.47%	184.25%	129.97%	100.00%	-
DPS	16.33	6.85	5.90	6.26	7.75	3.13	2.08	40.93%
YoY %	138.39%	16.10%	-5.75%	-19.23%	147.60%	50.48%	-	-
Horiz. %	785.10%	329.33%	283.65%	300.96%	372.60%	150.48%	100.00%	-
NAPS	1.2271	1.1454	0.9672	0.7352	0.6744	0.5092	0.463	17.62%
YoY %	7.13%	18.42%	31.56%	9.02%	32.44%	9.98%	-	-
Horiz. %	265.03%	247.39%	208.90%	158.79%	145.66%	109.98%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	4.20	6.05	3.24	2.38	1.87	1.23	1.15	-
P/RPS	1.54	3.64	0.59	0.47	0.39	0.29	0.37	26.80%
YoY %	-57.69%	516.95%	25.53%	20.51%	34.48%	-21.62%	-	-
Horiz. %	416.22%	983.78%	159.46%	127.03%	105.41%	78.38%	100.00%	-
P/EPS	12.07	22.09	4.30	3.07	2.78	2.42	2.49	30.06%
YoY %	-45.36%	413.72%	40.07%	10.43%	14.88%	-2.81%	-	-
Horiz. %	484.74%	887.15%	172.69%	123.29%	111.65%	97.19%	100.00%	-
EY	8.28	4.53	23.23	32.57	35.93	41.40	40.19	-23.13%
YoY %	82.78%	-80.50%	-28.68%	-9.35%	-13.21%	3.01%	-	-
Horiz. %	20.60%	11.27%	57.80%	81.04%	89.40%	103.01%	100.00%	-
DY	4.09	1.16	9.42	14.71	23.11	15.22	12.76	-17.25%
YoY %	252.59%	-87.69%	-35.96%	-36.35%	51.84%	19.28%	-	-
Horiz. %	32.05%	9.09%	73.82%	115.28%	181.11%	119.28%	100.00%	-
P/NAPS	3.26	5.17	0.65	0.58	0.50	0.40	0.35	45.00%
YoY %	-36.94%	695.38%	12.07%	16.00%	25.00%	14.29%	-	-
Horiz. %	931.43%	1,477.14%	185.71%	165.71%	142.86%	114.29%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	07/11/08	15/11/07	14/11/06	16/11/05	10/11/04	17/11/03	15/11/02	-
Price	3.12	7.45	3.66	2.50	1.94	1.49	1.14	-
P/RPS	1.15	4.49	0.66	0.49	0.40	0.35	0.37	20.78%
YoY %	-74.39%	580.30%	34.69%	22.50%	14.29%	-5.41%	-	-
Horiz. %	310.81%	1,213.51%	178.38%	132.43%	108.11%	94.59%	100.00%	-
P/EPS	8.97	27.20	4.86	3.23	2.89	2.93	2.47	23.95%
YoY %	-67.02%	459.67%	50.46%	11.76%	-1.37%	18.62%	-	-
Horiz. %	363.16%	1,101.21%	196.76%	130.77%	117.00%	118.62%	100.00%	-
EY	11.15	3.68	20.57	31.00	34.64	34.18	40.54	-19.34%
YoY %	202.99%	-82.11%	-33.65%	-10.51%	1.35%	-15.69%	-	-
Horiz. %	27.50%	9.08%	50.74%	76.47%	85.45%	84.31%	100.00%	-
DY	5.50	0.94	8.34	14.00	22.28	12.57	12.87	-13.19%
YoY %	485.11%	-88.73%	-40.43%	-37.16%	77.25%	-2.33%	-	-
Horiz. %	42.74%	7.30%	64.80%	108.78%	173.12%	97.67%	100.00%	-
P/NAPS	2.42	6.37	0.73	0.61	0.52	0.49	0.35	37.98%
YoY %	-62.01%	772.60%	19.67%	17.31%	6.12%	40.00%	-	-
Horiz. %	691.43%	1,820.00%	208.57%	174.29%	148.57%	140.00%	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