[IOICORP] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 16.87%
YoY- 34.76%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 12,554,559 16,467,099 11,393,439 7,240,453 5,886,559 5,524,497 4,924,702 16.86%
PBT 1,977,437 2,472,496 2,548,306 1,421,551 1,177,280 1,214,420 932,422 13.33%
Tax -454,385 -674,820 -470,474 -261,176 -254,088 -331,483 -369,794 3.48%
NP 1,523,052 1,797,676 2,077,832 1,160,375 923,192 882,937 562,628 18.03%
-
NP to SH 1,464,024 1,658,009 1,876,543 1,065,007 790,317 882,937 562,628 17.26%
-
Tax Rate 22.98% 27.29% 18.46% 18.37% 21.58% 27.30% 39.66% -
Total Cost 11,031,507 14,669,423 9,315,607 6,080,078 4,963,367 4,641,560 4,362,074 16.70%
-
Net Worth 9,810,454 7,721,946 7,960,700 6,125,536 6,578,475 4,473,331 3,517,624 18.62%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 715,305 779,546 418,984 117,694 504,933 580,613 232,825 20.55%
Div Payout % 48.86% 47.02% 22.33% 11.05% 63.89% 65.76% 41.38% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 9,810,454 7,721,946 7,960,700 6,125,536 6,578,475 4,473,331 3,517,624 18.62%
NOSH 5,981,984 5,894,615 5,985,489 1,225,107 1,124,525 1,121,135 1,072,446 33.13%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.13% 10.92% 18.24% 16.03% 15.68% 15.98% 11.42% -
ROE 14.92% 21.47% 23.57% 17.39% 12.01% 19.74% 15.99% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 209.87 279.36 190.35 591.01 523.47 492.76 459.20 -12.22%
EPS 24.47 28.13 31.35 86.93 70.28 78.75 52.46 -11.92%
DPS 12.00 13.22 7.00 9.61 45.00 51.69 21.71 -9.40%
NAPS 1.64 1.31 1.33 5.00 5.85 3.99 3.28 -10.90%
Adjusted Per Share Value based on latest NOSH - 1,225,107
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 202.44 265.53 183.72 116.75 94.92 89.08 79.41 16.86%
EPS 23.61 26.74 30.26 17.17 12.74 14.24 9.07 17.26%
DPS 11.53 12.57 6.76 1.90 8.14 9.36 3.75 20.56%
NAPS 1.5819 1.2452 1.2837 0.9877 1.0608 0.7213 0.5672 18.62%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 5.47 3.56 7.75 3.68 2.48 1.90 1.54 -
P/RPS 2.61 1.27 4.07 0.62 0.47 0.39 0.34 40.40%
P/EPS 22.35 12.66 24.72 4.23 3.53 2.41 2.94 40.18%
EY 4.47 7.90 4.05 23.62 28.34 41.45 34.07 -28.69%
DY 2.19 3.71 0.90 2.61 18.15 27.21 14.10 -26.66%
P/NAPS 3.34 2.72 5.83 0.74 0.42 0.48 0.47 38.61%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 10/02/10 20/02/09 14/02/08 13/02/07 23/02/06 17/02/05 17/02/04 -
Price 5.20 3.72 8.15 3.92 2.76 1.75 1.58 -
P/RPS 2.48 1.33 4.28 0.66 0.53 0.36 0.34 39.21%
P/EPS 21.25 13.23 26.00 4.51 3.93 2.22 3.01 38.46%
EY 4.71 7.56 3.85 22.18 25.46 45.00 33.20 -27.76%
DY 2.31 3.56 0.86 2.45 16.30 29.54 13.74 -25.68%
P/NAPS 3.17 2.84 6.13 0.78 0.47 0.44 0.48 36.93%

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