[IOICORP] YoY TTM Result on 30-Sep-2006 [#1]

Announcement Date
14-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 9.92%
YoY- 5.28%
Quarter Report
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 13,221,162 16,197,400 10,172,082 6,673,219 5,698,137 5,433,543 4,475,899 19.76%
PBT 1,712,691 2,929,488 2,280,588 1,235,640 1,155,792 1,179,806 871,023 11.91%
Tax -482,858 -686,733 -416,747 -213,766 -203,663 -425,576 -339,052 6.06%
NP 1,229,833 2,242,755 1,863,841 1,021,874 952,129 754,230 531,971 14.97%
-
NP to SH 1,171,399 2,070,614 1,677,953 911,247 865,528 754,230 531,971 14.04%
-
Tax Rate 28.19% 23.44% 18.27% 17.30% 17.62% 36.07% 38.93% -
Total Cost 11,991,329 13,954,645 8,308,241 5,651,345 4,746,008 4,679,313 3,943,928 20.34%
-
Net Worth 9,018,187 7,679,200 7,167,924 6,052,769 4,600,816 4,220,278 3,186,329 18.91%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 473,405 1,021,692 428,787 369,294 391,802 485,080 195,591 15.85%
Div Payout % 40.41% 49.34% 25.55% 40.53% 45.27% 64.31% 36.77% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 9,018,187 7,679,200 7,167,924 6,052,769 4,600,816 4,220,278 3,186,329 18.91%
NOSH 5,972,309 5,952,868 6,126,431 1,210,553 1,116,703 1,122,414 1,044,698 33.68%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 9.30% 13.85% 18.32% 15.31% 16.71% 13.88% 11.89% -
ROE 12.99% 26.96% 23.41% 15.06% 18.81% 17.87% 16.70% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 221.37 272.09 166.04 551.25 510.26 484.09 428.44 -10.41%
EPS 19.61 34.78 27.39 75.28 77.51 67.20 50.92 -14.69%
DPS 8.00 17.16 7.00 30.51 35.00 43.22 18.72 -13.19%
NAPS 1.51 1.29 1.17 5.00 4.12 3.76 3.05 -11.04%
Adjusted Per Share Value based on latest NOSH - 1,210,553
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 211.26 258.82 162.54 106.63 91.05 86.82 71.52 19.76%
EPS 18.72 33.09 26.81 14.56 13.83 12.05 8.50 14.05%
DPS 7.56 16.33 6.85 5.90 6.26 7.75 3.13 15.81%
NAPS 1.441 1.2271 1.1454 0.9672 0.7352 0.6744 0.5092 18.91%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 5.20 4.20 6.05 3.24 2.38 1.87 1.23 -
P/RPS 2.35 1.54 3.64 0.59 0.47 0.39 0.29 41.67%
P/EPS 26.51 12.07 22.09 4.30 3.07 2.78 2.42 48.97%
EY 3.77 8.28 4.53 23.23 32.57 35.93 41.40 -32.90%
DY 1.54 4.09 1.16 9.42 14.71 23.11 15.22 -31.71%
P/NAPS 3.44 3.26 5.17 0.65 0.58 0.50 0.40 43.08%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 07/11/08 15/11/07 14/11/06 16/11/05 10/11/04 17/11/03 -
Price 5.39 3.12 7.45 3.66 2.50 1.94 1.49 -
P/RPS 2.43 1.15 4.49 0.66 0.49 0.40 0.35 38.07%
P/EPS 27.48 8.97 27.20 4.86 3.23 2.89 2.93 45.17%
EY 3.64 11.15 3.68 20.57 31.00 34.64 34.18 -31.12%
DY 1.48 5.50 0.94 8.34 14.00 22.28 12.57 -29.96%
P/NAPS 3.57 2.42 6.37 0.73 0.61 0.52 0.49 39.19%

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