[IOICORP] YoY TTM Result on 31-Mar-2009 [#3]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

15-May-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Mar-2009 [#3]

Profit Trend

QoQ- -34.03%

YoY- -47.57%

Quarter Report

Microsoft Word - Quarterly Report 0903.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	16,217,045	14,889,944	12,605,480	16,038,083	12,647,078	8,060,043	5,859,587	18.47%
YoY %	8.91%	18.12%	-21.40%	26.81%	56.91%	37.55%	-	-
Horiz. %	276.76%	254.11%	215.13%	273.71%	215.84%	137.55%	100.00%	-
PBT	2,581,978	2,749,942	2,545,376	1,793,466	2,841,596	1,666,402	1,185,330	13.84%
YoY %	-6.11%	8.04%	41.92%	-36.89%	70.52%	40.59%	-	-
Horiz. %	217.83%	232.00%	214.74%	151.31%	239.73%	140.59%	100.00%	-
Tax	-614,091	-472,232	-520,345	-575,126	-551,610	-319,569	-198,404	20.69%
YoY %	-30.04%	9.25%	9.53%	-4.26%	-72.61%	-61.07%	-	-
Horiz. %	309.52%	238.02%	262.27%	289.88%	278.02%	161.07%	100.00%	-
NP	1,967,887	2,277,710	2,025,031	1,218,340	2,289,986	1,346,833	986,926	12.17%
YoY %	-13.60%	12.48%	66.21%	-46.80%	70.03%	36.47%	-	-
Horiz. %	199.40%	230.79%	205.19%	123.45%	232.03%	136.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,935,623	2,222,126	1,975,680	1,093,732	2,086,009	1,242,351	829,915	15.14%
YoY %	-12.89%	12.47%	80.64%	-47.57%	67.91%	49.70%	-	-
Horiz. %	233.23%	267.75%	238.06%	131.79%	251.35%	149.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.78%	17.17%	20.44%	32.07%	19.41%	19.18%	16.74%	-
YoY %	38.50%	-16.00%	-36.26%	65.22%	1.20%	14.58%	-	-
Horiz. %	142.05%	102.57%	122.10%	191.58%	115.95%	114.58%	100.00%	-
Total Cost	14,249,158	12,612,234	10,580,449	14,819,743	10,357,092	6,713,210	4,872,661	19.56%
YoY %	12.98%	19.20%	-28.61%	43.09%	54.28%	37.77%	-	-
Horiz. %	292.43%	258.84%	217.14%	304.14%	212.56%	137.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,208,616	11,340,260	10,405,805	7,591,009	8,273,296	6,189,599	4,586,625	17.70%
YoY %	7.66%	8.98%	37.08%	-8.25%	33.66%	34.95%	-	-
Horiz. %	266.18%	247.25%	226.87%	165.50%	180.38%	134.95%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	1,027,132	1,148,994	537,391	957,461	418,984	117,694	504,933	12.55%
YoY %	-10.61%	113.81%	-43.87%	128.52%	255.99%	-76.69%	-	-
Horiz. %	203.42%	227.55%	106.43%	189.62%	82.98%	23.31%	100.00%	-
Div Payout %	53.06%	51.71%	27.20%	87.54%	20.09%	9.47%	60.84%	-
YoY %	2.61%	90.11%	-68.93%	335.74%	112.14%	-84.43%	-	-
Horiz. %	87.21%	84.99%	44.71%	143.89%	33.02%	15.57%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	12,208,616	11,340,260	10,405,805	7,591,009	8,273,296	6,189,599	4,586,625	17.70%
YoY %	7.66%	8.98%	37.08%	-8.25%	33.66%	34.95%	-	-
Horiz. %	266.18%	247.25%	226.87%	165.50%	180.38%	134.95%	100.00%	-
NOSH	6,425,587	6,406,926	6,383,929	5,930,476	6,083,306	1,237,919	1,146,656	33.23%
YoY %	0.29%	0.36%	7.65%	-2.51%	391.41%	7.96%	-	-
Horiz. %	560.38%	558.75%	556.74%	517.20%	530.53%	107.96%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	12.13%	15.30%	16.06%	7.60%	18.11%	16.71%	16.84%	-
YoY %	-20.72%	-4.73%	111.32%	-58.03%	8.38%	-0.77%	-	-
Horiz. %	72.03%	90.86%	95.37%	45.13%	107.54%	99.23%	100.00%	-
ROE	15.85%	19.60%	18.99%	14.41%	25.21%	20.07%	18.09%	-
YoY %	-19.13%	3.21%	31.78%	-42.84%	25.61%	10.95%	-	-
Horiz. %	87.62%	108.35%	104.98%	79.66%	139.36%	110.95%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	252.38	232.40	197.46	270.44	207.90	651.10	511.02	-11.08%
YoY %	8.60%	17.69%	-26.99%	30.08%	-68.07%	27.41%	-	-
Horiz. %	49.39%	45.48%	38.64%	52.92%	40.68%	127.41%	100.00%	-
EPS	30.12	34.68	30.95	18.44	34.29	100.36	72.38	-13.58%
YoY %	-13.15%	12.05%	67.84%	-46.22%	-65.83%	38.66%	-	-
Horiz. %	41.61%	47.91%	42.76%	25.48%	47.37%	138.66%	100.00%	-
DPS	16.00	18.00	8.42	16.00	7.00	9.51	44.04	-15.51%
YoY %	-11.11%	113.78%	-47.38%	128.57%	-26.39%	-78.41%	-	-
Horiz. %	36.33%	40.87%	19.12%	36.33%	15.89%	21.59%	100.00%	-
NAPS	1.90	1.77	1.63	1.28	1.36	5.00	4.00	-11.65%
YoY %	7.34%	8.59%	27.34%	-5.88%	-72.80%	25.00%	-	-
Horiz. %	47.50%	44.25%	40.75%	32.00%	34.00%	125.00%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 5,930,476
RPS	261.50	240.10	203.26	258.61	203.93	129.97	94.49	18.47%
YoY %	8.91%	18.12%	-21.40%	26.81%	56.91%	37.55%	-	-
Horiz. %	276.75%	254.10%	215.11%	273.69%	215.82%	137.55%	100.00%	-
EPS	31.21	35.83	31.86	17.64	33.64	20.03	13.38	15.14%
YoY %	-12.89%	12.46%	80.61%	-47.56%	67.95%	49.70%	-	-
Horiz. %	233.26%	267.79%	238.12%	131.84%	251.42%	149.70%	100.00%	-
DPS	16.56	18.53	8.67	15.44	6.76	1.90	8.14	12.55%
YoY %	-10.63%	113.73%	-43.85%	128.40%	255.79%	-76.66%	-	-
Horiz. %	203.44%	227.64%	106.51%	189.68%	83.05%	23.34%	100.00%	-
NAPS	1.9686	1.8286	1.6779	1.224	1.3341	0.9981	0.7396	17.70%
YoY %	7.66%	8.98%	37.08%	-8.25%	33.66%	34.95%	-	-
Horiz. %	266.17%	247.24%	226.87%	165.49%	180.38%	134.95%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	5.34	5.76	5.39	3.80	7.10	4.42	2.66	-
P/RPS	2.12	2.48	2.73	1.41	3.42	0.68	0.52	26.36%
YoY %	-14.52%	-9.16%	93.62%	-58.77%	402.94%	30.77%	-	-
Horiz. %	407.69%	476.92%	525.00%	271.15%	657.69%	130.77%	100.00%	-
P/EPS	17.73	16.61	17.42	20.60	20.71	4.40	3.68	29.92%
YoY %	6.74%	-4.65%	-15.44%	-0.53%	370.68%	19.57%	-	-
Horiz. %	481.79%	451.36%	473.37%	559.78%	562.77%	119.57%	100.00%	-
EY	5.64	6.02	5.74	4.85	4.83	22.71	27.21	-23.05%
YoY %	-6.31%	4.88%	18.35%	0.41%	-78.73%	-16.54%	-	-
Horiz. %	20.73%	22.12%	21.10%	17.82%	17.75%	83.46%	100.00%	-
DY	3.00	3.13	1.56	4.21	0.99	2.15	16.55	-24.75%
YoY %	-4.15%	100.64%	-62.95%	325.25%	-53.95%	-87.01%	-	-
Horiz. %	18.13%	18.91%	9.43%	25.44%	5.98%	12.99%	100.00%	-
P/NAPS	2.81	3.25	3.31	2.97	5.22	0.88	0.67	26.96%
YoY %	-13.54%	-1.81%	11.45%	-43.10%	493.18%	31.34%	-	-
Horiz. %	419.40%	485.07%	494.03%	443.28%	779.10%	131.34%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	30/05/12	16/05/11	14/05/10	15/05/09	15/05/08	14/05/07	23/06/06	-
Price	5.23	5.19	5.39	4.44	7.45	5.45	2.80	-
P/RPS	2.07	2.23	2.73	1.64	3.58	0.84	0.55	24.69%
YoY %	-7.17%	-18.32%	66.46%	-54.19%	326.19%	52.73%	-	-
Horiz. %	376.36%	405.45%	496.36%	298.18%	650.91%	152.73%	100.00%	-
P/EPS	17.36	14.96	17.42	24.07	21.73	5.43	3.87	28.39%
YoY %	16.04%	-14.12%	-27.63%	10.77%	300.18%	40.31%	-	-
Horiz. %	448.58%	386.56%	450.13%	621.96%	561.50%	140.31%	100.00%	-
EY	5.76	6.68	5.74	4.15	4.60	18.41	25.85	-22.11%
YoY %	-13.77%	16.38%	38.31%	-9.78%	-75.01%	-28.78%	-	-
Horiz. %	22.28%	25.84%	22.21%	16.05%	17.79%	71.22%	100.00%	-
DY	3.06	3.47	1.56	3.60	0.94	1.74	15.73	-23.86%
YoY %	-11.82%	122.44%	-56.67%	282.98%	-45.98%	-88.94%	-	-
Horiz. %	19.45%	22.06%	9.92%	22.89%	5.98%	11.06%	100.00%	-
P/NAPS	2.75	2.93	3.31	3.47	5.48	1.09	0.70	25.58%
YoY %	-6.14%	-11.48%	-4.61%	-36.68%	402.75%	55.71%	-	-
Horiz. %	392.86%	418.57%	472.86%	495.71%	782.86%	155.71%	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