[IOICORP] YoY TTM Result on 31-Dec-2007 [#2]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

14-Feb-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Dec-2007 [#2]

Profit Trend

QoQ- 11.84%

YoY- 76.2%

Quarter Report

Microsoft Word - Quarterly Report 0712.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
TTM Result
Revenue	13,697,012	12,554,559	16,467,099	11,393,439	7,240,453	5,886,559	5,524,497	16.33%
YoY %	9.10%	-23.76%	44.53%	57.36%	23.00%	6.55%	-	-
Horiz. %	247.93%	227.25%	298.07%	206.23%	131.06%	106.55%	100.00%	-
PBT	2,678,346	1,977,437	2,472,496	2,548,306	1,421,551	1,177,280	1,214,420	14.08%
YoY %	35.45%	-20.02%	-2.97%	79.26%	20.75%	-3.06%	-	-
Horiz. %	220.55%	162.83%	203.59%	209.84%	117.06%	96.94%	100.00%	-
Tax	-510,922	-454,385	-674,820	-470,474	-261,176	-254,088	-331,483	7.47%
YoY %	-12.44%	32.67%	-43.43%	-80.14%	-2.79%	23.35%	-	-
Horiz. %	154.13%	137.08%	203.58%	141.93%	78.79%	76.65%	100.00%	-
NP	2,167,424	1,523,052	1,797,676	2,077,832	1,160,375	923,192	882,937	16.13%
YoY %	42.31%	-15.28%	-13.48%	79.07%	25.69%	4.56%	-	-
Horiz. %	245.48%	172.50%	203.60%	235.33%	131.42%	104.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,114,434	1,464,024	1,658,009	1,876,543	1,065,007	790,317	882,937	15.65%
YoY %	44.43%	-11.70%	-11.65%	76.20%	34.76%	-10.49%	-	-
Horiz. %	239.48%	165.81%	187.78%	212.53%	120.62%	89.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.08%	22.98%	27.29%	18.46%	18.37%	21.58%	27.30%	-
YoY %	-16.97%	-15.79%	47.83%	0.49%	-14.87%	-20.95%	-	-
Horiz. %	69.89%	84.18%	99.96%	67.62%	67.29%	79.05%	100.00%	-
Total Cost	11,529,588	11,031,507	14,669,423	9,315,607	6,080,078	4,963,367	4,641,560	16.36%
YoY %	4.52%	-24.80%	57.47%	53.22%	22.50%	6.93%	-	-
Horiz. %	248.40%	237.67%	316.05%	200.70%	130.99%	106.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,043,089	9,810,454	7,721,946	7,960,700	6,125,536	6,578,475	4,473,331	16.24%
YoY %	12.56%	27.05%	-3.00%	29.96%	-6.89%	47.06%	-	-
Horiz. %	246.87%	219.31%	172.62%	177.96%	136.93%	147.06%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	1,148,994	715,305	779,546	418,984	117,694	504,933	580,613	12.04%
YoY %	60.63%	-8.24%	86.06%	255.99%	-76.69%	-13.03%	-	-
Horiz. %	197.89%	123.20%	134.26%	72.16%	20.27%	86.97%	100.00%	-
Div Payout %	54.34%	48.86%	47.02%	22.33%	11.05%	63.89%	65.76%	-
YoY %	11.22%	3.91%	110.57%	102.08%	-82.70%	-2.84%	-	-
Horiz. %	82.63%	74.30%	71.50%	33.96%	16.80%	97.16%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	11,043,089	9,810,454	7,721,946	7,960,700	6,125,536	6,578,475	4,473,331	16.24%
YoY %	12.56%	27.05%	-3.00%	29.96%	-6.89%	47.06%	-	-
Horiz. %	246.87%	219.31%	172.62%	177.96%	136.93%	147.06%	100.00%	-
NOSH	6,383,288	5,981,984	5,894,615	5,985,489	1,225,107	1,124,525	1,121,135	33.61%
YoY %	6.71%	1.48%	-1.52%	388.57%	8.94%	0.30%	-	-
Horiz. %	569.36%	533.57%	525.77%	533.88%	109.27%	100.30%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	15.82%	12.13%	10.92%	18.24%	16.03%	15.68%	15.98%	-
YoY %	30.42%	11.08%	-40.13%	13.79%	2.23%	-1.88%	-	-
Horiz. %	99.00%	75.91%	68.34%	114.14%	100.31%	98.12%	100.00%	-
ROE	19.15%	14.92%	21.47%	23.57%	17.39%	12.01%	19.74%	-
YoY %	28.35%	-30.51%	-8.91%	35.54%	44.80%	-39.16%	-	-
Horiz. %	97.01%	75.58%	108.76%	119.40%	88.10%	60.84%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	214.58	209.87	279.36	190.35	591.01	523.47	492.76	-12.93%
YoY %	2.24%	-24.87%	46.76%	-67.79%	12.90%	6.23%	-	-
Horiz. %	43.55%	42.59%	56.69%	38.63%	119.94%	106.23%	100.00%	-
EPS	33.12	24.47	28.13	31.35	86.93	70.28	78.75	-13.43%
YoY %	35.35%	-13.01%	-10.27%	-63.94%	23.69%	-10.76%	-	-
Horiz. %	42.06%	31.07%	35.72%	39.81%	110.39%	89.24%	100.00%	-
DPS	18.00	12.00	13.22	7.00	9.61	45.00	51.69	-16.11%
YoY %	50.00%	-9.23%	88.86%	-27.16%	-78.64%	-12.94%	-	-
Horiz. %	34.82%	23.22%	25.58%	13.54%	18.59%	87.06%	100.00%	-
NAPS	1.73	1.64	1.31	1.33	5.00	5.85	3.99	-12.99%
YoY %	5.49%	25.19%	-1.50%	-73.40%	-14.53%	46.62%	-	-
Horiz. %	43.36%	41.10%	32.83%	33.33%	125.31%	146.62%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 5,985,489
RPS	218.87	200.61	263.13	182.06	115.70	94.06	88.28	16.32%
YoY %	9.10%	-23.76%	44.53%	57.36%	23.01%	6.55%	-	-
Horiz. %	247.93%	227.24%	298.06%	206.23%	131.06%	106.55%	100.00%	-
EPS	33.79	23.39	26.49	29.99	17.02	12.63	14.11	15.65%
YoY %	44.46%	-11.70%	-11.67%	76.20%	34.76%	-10.49%	-	-
Horiz. %	239.48%	165.77%	187.74%	212.54%	120.62%	89.51%	100.00%	-
DPS	18.36	11.43	12.46	6.70	1.88	8.07	9.28	12.03%
YoY %	60.63%	-8.27%	85.97%	256.38%	-76.70%	-13.04%	-	-
Horiz. %	197.84%	123.17%	134.27%	72.20%	20.26%	86.96%	100.00%	-
NAPS	1.7646	1.5676	1.2339	1.2721	0.9788	1.0512	0.7148	16.24%
YoY %	12.57%	27.04%	-3.00%	29.97%	-6.89%	47.06%	-	-
Horiz. %	246.87%	219.31%	172.62%	177.97%	136.93%	147.06%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	5.81	5.47	3.56	7.75	3.68	2.48	1.90	-
P/RPS	2.71	2.61	1.27	4.07	0.62	0.47	0.39	38.11%
YoY %	3.83%	105.51%	-68.80%	556.45%	31.91%	20.51%	-	-
Horiz. %	694.87%	669.23%	325.64%	1,043.59%	158.97%	120.51%	100.00%	-
P/EPS	17.54	22.35	12.66	24.72	4.23	3.53	2.41	39.18%
YoY %	-21.52%	76.54%	-48.79%	484.40%	19.83%	46.47%	-	-
Horiz. %	727.80%	927.39%	525.31%	1,025.73%	175.52%	146.47%	100.00%	-
EY	5.70	4.47	7.90	4.05	23.62	28.34	41.45	-28.14%
YoY %	27.52%	-43.42%	95.06%	-82.85%	-16.65%	-31.63%	-	-
Horiz. %	13.75%	10.78%	19.06%	9.77%	56.98%	68.37%	100.00%	-
DY	3.10	2.19	3.71	0.90	2.61	18.15	27.21	-30.36%
YoY %	41.55%	-40.97%	312.22%	-65.52%	-85.62%	-33.30%	-	-
Horiz. %	11.39%	8.05%	13.63%	3.31%	9.59%	66.70%	100.00%	-
P/NAPS	3.36	3.34	2.72	5.83	0.74	0.42	0.48	38.28%
YoY %	0.60%	22.79%	-53.34%	687.84%	76.19%	-12.50%	-	-
Horiz. %	700.00%	695.83%	566.67%	1,214.58%	154.17%	87.50%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	16/02/11	10/02/10	20/02/09	14/02/08	13/02/07	23/02/06	17/02/05	-
Price	5.71	5.20	3.72	8.15	3.92	2.76	1.75	-
P/RPS	2.66	2.48	1.33	4.28	0.66	0.53	0.36	39.53%
YoY %	7.26%	86.47%	-68.93%	548.48%	24.53%	47.22%	-	-
Horiz. %	738.89%	688.89%	369.44%	1,188.89%	183.33%	147.22%	100.00%	-
P/EPS	17.24	21.25	13.23	26.00	4.51	3.93	2.22	40.70%
YoY %	-18.87%	60.62%	-49.12%	476.50%	14.76%	77.03%	-	-
Horiz. %	776.58%	957.21%	595.95%	1,171.17%	203.15%	177.03%	100.00%	-
EY	5.80	4.71	7.56	3.85	22.18	25.46	45.00	-28.91%
YoY %	23.14%	-37.70%	96.36%	-82.64%	-12.88%	-43.42%	-	-
Horiz. %	12.89%	10.47%	16.80%	8.56%	49.29%	56.58%	100.00%	-
DY	3.15	2.31	3.56	0.86	2.45	16.30	29.54	-31.12%
YoY %	36.36%	-35.11%	313.95%	-64.90%	-84.97%	-44.82%	-	-
Horiz. %	10.66%	7.82%	12.05%	2.91%	8.29%	55.18%	100.00%	-
P/NAPS	3.30	3.17	2.84	6.13	0.78	0.47	0.44	39.88%
YoY %	4.10%	11.62%	-53.67%	685.90%	65.96%	6.82%	-	-
Horiz. %	750.00%	720.45%	645.45%	1,393.18%	177.27%	106.82%	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