[IOICORP] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
14-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 11.33%
YoY- 35.67%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 8,060,043 5,859,587 5,895,796 4,909,046 3,575,886 1,944,581 1,291,956 35.66%
PBT 1,666,402 1,185,330 1,240,779 1,020,437 754,751 479,807 471,817 23.39%
Tax -319,569 -198,404 -332,822 -394,055 -263,055 -195,946 -159,504 12.27%
NP 1,346,833 986,926 907,957 626,382 491,696 283,861 312,313 27.56%
-
NP to SH 1,242,351 829,915 907,957 626,382 461,696 283,861 312,313 25.86%
-
Tax Rate 19.18% 16.74% 26.82% 38.62% 34.85% 40.84% 33.81% -
Total Cost 6,713,210 4,872,661 4,987,839 4,282,664 3,084,190 1,660,720 979,643 37.79%
-
Net Worth 6,189,599 4,586,625 4,475,645 3,744,031 2,742,453 2,547,482 2,334,627 17.63%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 117,694 504,933 755,733 232,825 170,951 113,500 84,239 5.72%
Div Payout % 9.47% 60.84% 83.23% 37.17% 37.03% 39.98% 26.97% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 6,189,599 4,586,625 4,475,645 3,744,031 2,742,453 2,547,482 2,334,627 17.63%
NOSH 1,237,919 1,146,656 1,116,121 1,124,333 929,645 849,160 839,794 6.67%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 16.71% 16.84% 15.40% 12.76% 13.75% 14.60% 24.17% -
ROE 20.07% 18.09% 20.29% 16.73% 16.84% 11.14% 13.38% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 651.10 511.02 528.24 436.62 384.65 229.00 153.84 27.16%
EPS 100.36 72.38 81.35 55.71 49.66 33.43 37.19 17.98%
DPS 9.51 44.04 67.38 20.71 18.39 13.50 10.00 -0.83%
NAPS 5.00 4.00 4.01 3.33 2.95 3.00 2.78 10.27%
Adjusted Per Share Value based on latest NOSH - 1,124,333
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 129.97 94.49 95.07 79.16 57.66 31.36 20.83 35.66%
EPS 20.03 13.38 14.64 10.10 7.44 4.58 5.04 25.84%
DPS 1.90 8.14 12.19 3.75 2.76 1.83 1.36 5.72%
NAPS 0.9981 0.7396 0.7217 0.6037 0.4422 0.4108 0.3765 17.63%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 4.42 2.66 1.79 2.16 0.98 1.10 0.49 -
P/RPS 0.68 0.52 0.34 0.49 0.25 0.48 0.32 13.37%
P/EPS 4.40 3.68 2.20 3.88 1.97 3.29 1.32 22.20%
EY 22.71 27.21 45.45 25.79 50.68 30.39 75.90 -18.20%
DY 2.15 16.55 37.64 9.59 18.76 12.27 20.41 -31.26%
P/NAPS 0.88 0.67 0.45 0.65 0.33 0.37 0.18 30.26%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 14/05/07 23/06/06 16/05/05 14/05/04 16/05/03 14/05/02 - -
Price 5.45 2.80 1.85 1.66 1.01 1.25 0.00 -
P/RPS 0.84 0.55 0.35 0.38 0.26 0.55 0.00 -
P/EPS 5.43 3.87 2.27 2.98 2.03 3.74 0.00 -
EY 18.41 25.85 43.97 33.56 49.17 26.74 0.00 -
DY 1.74 15.73 36.42 12.47 18.21 10.80 0.00 -
P/NAPS 1.09 0.70 0.46 0.50 0.34 0.42 0.00 -

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
Post a Comment