[IOICORP] YoY TTM Result on 31-Mar-2007 [#3]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

14-May-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Mar-2007 [#3]

Profit Trend

QoQ- 16.65%

YoY- 49.7%

Quarter Report

Quarterly Report 0703.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	12,605,480	16,038,083	12,647,078	8,060,043	5,859,587	5,895,796	4,909,046	17.01%
YoY %	-21.40%	26.81%	56.91%	37.55%	-0.61%	20.10%	-	-
Horiz. %	256.78%	326.70%	257.63%	164.19%	119.36%	120.10%	100.00%	-
PBT	2,545,376	1,793,466	2,841,596	1,666,402	1,185,330	1,240,779	1,020,437	16.44%
YoY %	41.92%	-36.89%	70.52%	40.59%	-4.47%	21.59%	-	-
Horiz. %	249.44%	175.75%	278.47%	163.30%	116.16%	121.59%	100.00%	-
Tax	-520,345	-575,126	-551,610	-319,569	-198,404	-332,822	-394,055	4.74%
YoY %	9.53%	-4.26%	-72.61%	-61.07%	40.39%	15.54%	-	-
Horiz. %	132.05%	145.95%	139.98%	81.10%	50.35%	84.46%	100.00%	-
NP	2,025,031	1,218,340	2,289,986	1,346,833	986,926	907,957	626,382	21.58%
YoY %	66.21%	-46.80%	70.03%	36.47%	8.70%	44.95%	-	-
Horiz. %	323.29%	194.50%	365.59%	215.02%	157.56%	144.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,975,680	1,093,732	2,086,009	1,242,351	829,915	907,957	626,382	21.08%
YoY %	80.64%	-47.57%	67.91%	49.70%	-8.60%	44.95%	-	-
Horiz. %	315.41%	174.61%	333.03%	198.34%	132.49%	144.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.44%	32.07%	19.41%	19.18%	16.74%	26.82%	38.62%	-
YoY %	-36.26%	65.22%	1.20%	14.58%	-37.58%	-30.55%	-	-
Horiz. %	52.93%	83.04%	50.26%	49.66%	43.35%	69.45%	100.00%	-
Total Cost	10,580,449	14,819,743	10,357,092	6,713,210	4,872,661	4,987,839	4,282,664	16.26%
YoY %	-28.61%	43.09%	54.28%	37.77%	-2.31%	16.47%	-	-
Horiz. %	247.05%	346.04%	241.84%	156.75%	113.78%	116.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,405,805	7,591,009	8,273,296	6,189,599	4,586,625	4,475,645	3,744,031	18.56%
YoY %	37.08%	-8.25%	33.66%	34.95%	2.48%	19.54%	-	-
Horiz. %	277.93%	202.75%	220.97%	165.32%	122.50%	119.54%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	537,391	957,461	418,984	117,694	504,933	755,733	232,825	14.95%
YoY %	-43.87%	128.52%	255.99%	-76.69%	-33.19%	224.59%	-	-
Horiz. %	230.81%	411.24%	179.96%	50.55%	216.87%	324.59%	100.00%	-
Div Payout %	27.20%	87.54%	20.09%	9.47%	60.84%	83.23%	37.17%	-
YoY %	-68.93%	335.74%	112.14%	-84.43%	-26.90%	123.92%	-	-
Horiz. %	73.18%	235.51%	54.05%	25.48%	163.68%	223.92%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	10,405,805	7,591,009	8,273,296	6,189,599	4,586,625	4,475,645	3,744,031	18.56%
YoY %	37.08%	-8.25%	33.66%	34.95%	2.48%	19.54%	-	-
Horiz. %	277.93%	202.75%	220.97%	165.32%	122.50%	119.54%	100.00%	-
NOSH	6,383,929	5,930,476	6,083,306	1,237,919	1,146,656	1,116,121	1,124,333	33.54%
YoY %	7.65%	-2.51%	391.41%	7.96%	2.74%	-0.73%	-	-
Horiz. %	567.80%	527.47%	541.06%	110.10%	101.99%	99.27%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	16.06%	7.60%	18.11%	16.71%	16.84%	15.40%	12.76%	-
YoY %	111.32%	-58.03%	8.38%	-0.77%	9.35%	20.69%	-	-
Horiz. %	125.86%	59.56%	141.93%	130.96%	131.97%	120.69%	100.00%	-
ROE	18.99%	14.41%	25.21%	20.07%	18.09%	20.29%	16.73%	-
YoY %	31.78%	-42.84%	25.61%	10.95%	-10.84%	21.28%	-	-
Horiz. %	113.51%	86.13%	150.69%	119.96%	108.13%	121.28%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	197.46	270.44	207.90	651.10	511.02	528.24	436.62	-12.38%
YoY %	-26.99%	30.08%	-68.07%	27.41%	-3.26%	20.98%	-	-
Horiz. %	45.22%	61.94%	47.62%	149.12%	117.04%	120.98%	100.00%	-
EPS	30.95	18.44	34.29	100.36	72.38	81.35	55.71	-9.32%
YoY %	67.84%	-46.22%	-65.83%	38.66%	-11.03%	46.02%	-	-
Horiz. %	55.56%	33.10%	61.55%	180.15%	129.92%	146.02%	100.00%	-
DPS	8.42	16.00	7.00	9.51	44.04	67.38	20.71	-13.92%
YoY %	-47.38%	128.57%	-26.39%	-78.41%	-34.64%	225.35%	-	-
Horiz. %	40.66%	77.26%	33.80%	45.92%	212.65%	325.35%	100.00%	-
NAPS	1.63	1.28	1.36	5.00	4.00	4.01	3.33	-11.22%
YoY %	27.34%	-5.88%	-72.80%	25.00%	-0.25%	20.42%	-	-
Horiz. %	48.95%	38.44%	40.84%	150.15%	120.12%	120.42%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,237,919
RPS	201.43	256.28	202.09	128.79	93.63	94.21	78.44	17.01%
YoY %	-21.40%	26.81%	56.91%	37.55%	-0.62%	20.10%	-	-
Horiz. %	256.80%	326.72%	257.64%	164.19%	119.37%	120.10%	100.00%	-
EPS	31.57	17.48	33.33	19.85	13.26	14.51	10.01	21.08%
YoY %	80.61%	-47.55%	67.91%	49.70%	-8.61%	44.96%	-	-
Horiz. %	315.38%	174.63%	332.97%	198.30%	132.47%	144.96%	100.00%	-
DPS	8.59	15.30	6.70	1.88	8.07	12.08	3.72	14.96%
YoY %	-43.86%	128.36%	256.38%	-76.70%	-33.20%	224.73%	-	-
Horiz. %	230.91%	411.29%	180.11%	50.54%	216.94%	324.73%	100.00%	-
NAPS	1.6628	1.213	1.322	0.9891	0.7329	0.7152	0.5983	18.56%
YoY %	37.08%	-8.25%	33.66%	34.96%	2.47%	19.54%	-	-
Horiz. %	277.92%	202.74%	220.96%	165.32%	122.50%	119.54%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	5.39	3.80	7.10	4.42	2.66	1.79	2.16	-
P/RPS	2.73	1.41	3.42	0.68	0.52	0.34	0.49	33.12%
YoY %	93.62%	-58.77%	402.94%	30.77%	52.94%	-30.61%	-	-
Horiz. %	557.14%	287.76%	697.96%	138.78%	106.12%	69.39%	100.00%	-
P/EPS	17.42	20.60	20.71	4.40	3.68	2.20	3.88	28.42%
YoY %	-15.44%	-0.53%	370.68%	19.57%	67.27%	-43.30%	-	-
Horiz. %	448.97%	530.93%	533.76%	113.40%	94.85%	56.70%	100.00%	-
EY	5.74	4.85	4.83	22.71	27.21	45.45	25.79	-22.14%
YoY %	18.35%	0.41%	-78.73%	-16.54%	-40.13%	76.23%	-	-
Horiz. %	22.26%	18.81%	18.73%	88.06%	105.51%	176.23%	100.00%	-
DY	1.56	4.21	0.99	2.15	16.55	37.64	9.59	-26.10%
YoY %	-62.95%	325.25%	-53.95%	-87.01%	-56.03%	292.49%	-	-
Horiz. %	16.27%	43.90%	10.32%	22.42%	172.58%	392.49%	100.00%	-
P/NAPS	3.31	2.97	5.22	0.88	0.67	0.45	0.65	31.14%
YoY %	11.45%	-43.10%	493.18%	31.34%	48.89%	-30.77%	-	-
Horiz. %	509.23%	456.92%	803.08%	135.38%	103.08%	69.23%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	14/05/10	15/05/09	15/05/08	14/05/07	23/06/06	16/05/05	14/05/04	-
Price	5.39	4.44	7.45	5.45	2.80	1.85	1.66	-
P/RPS	2.73	1.64	3.58	0.84	0.55	0.35	0.38	38.88%
YoY %	66.46%	-54.19%	326.19%	52.73%	57.14%	-7.89%	-	-
Horiz. %	718.42%	431.58%	942.11%	221.05%	144.74%	92.11%	100.00%	-
P/EPS	17.42	24.07	21.73	5.43	3.87	2.27	2.98	34.19%
YoY %	-27.63%	10.77%	300.18%	40.31%	70.48%	-23.83%	-	-
Horiz. %	584.56%	807.72%	729.19%	182.21%	129.87%	76.17%	100.00%	-
EY	5.74	4.15	4.60	18.41	25.85	43.97	33.56	-25.48%
YoY %	38.31%	-9.78%	-75.01%	-28.78%	-41.21%	31.02%	-	-
Horiz. %	17.10%	12.37%	13.71%	54.86%	77.03%	131.02%	100.00%	-
DY	1.56	3.60	0.94	1.74	15.73	36.42	12.47	-29.26%
YoY %	-56.67%	282.98%	-45.98%	-88.94%	-56.81%	192.06%	-	-
Horiz. %	12.51%	28.87%	7.54%	13.95%	126.14%	292.06%	100.00%	-
P/NAPS	3.31	3.47	5.48	1.09	0.70	0.46	0.50	37.00%
YoY %	-4.61%	-36.68%	402.75%	55.71%	52.17%	-8.00%	-	-
Horiz. %	662.00%	694.00%	1,096.00%	218.00%	140.00%	92.00%	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