[IOICORP] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -12.16%
YoY- 45.55%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 5,326,580 5,096,464 3,907,871 3,693,308 3,292,918 2,824,352 2,410,500 69.40%
PBT 1,068,052 1,013,080 812,626 765,365 828,460 779,492 570,502 51.72%
Tax -402,490 -383,336 -310,574 -287,149 -284,050 -269,424 -219,542 49.62%
NP 665,562 629,744 502,052 478,216 544,410 510,068 350,960 53.03%
-
NP to SH 665,562 629,744 502,052 478,216 544,410 510,068 350,960 53.03%
-
Tax Rate 37.68% 37.84% 38.22% 37.52% 34.29% 34.56% 38.48% -
Total Cost 4,661,018 4,466,720 3,405,819 3,215,092 2,748,508 2,314,284 2,059,540 72.11%
-
Net Worth 3,472,865 3,186,329 2,810,133 2,685,413 2,548,263 2,897,710 2,716,725 17.73%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 254,112 - 188,599 121,374 180,089 - 127,745 57.97%
Div Payout % 38.18% - 37.57% 25.38% 33.08% - 36.40% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 3,472,865 3,186,329 2,810,133 2,685,413 2,548,263 2,897,710 2,716,725 17.73%
NOSH 1,058,800 1,044,698 942,997 910,309 900,446 886,150 851,637 15.57%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.50% 12.36% 12.85% 12.95% 16.53% 18.06% 14.56% -
ROE 19.16% 19.76% 17.87% 17.81% 21.36% 17.60% 12.92% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 503.08 487.84 414.41 405.72 365.70 318.72 283.04 46.57%
EPS 62.86 60.28 53.24 52.53 60.46 57.56 41.21 32.40%
DPS 24.00 0.00 20.00 13.33 20.00 0.00 15.00 36.68%
NAPS 3.28 3.05 2.98 2.95 2.83 3.27 3.19 1.86%
Adjusted Per Share Value based on latest NOSH - 929,645
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 85.89 82.18 63.01 59.55 53.10 45.54 38.87 69.40%
EPS 10.73 10.15 8.10 7.71 8.78 8.22 5.66 52.99%
DPS 4.10 0.00 3.04 1.96 2.90 0.00 2.06 58.02%
NAPS 0.56 0.5138 0.4531 0.433 0.4109 0.4673 0.4381 17.72%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.54 1.23 1.14 0.98 1.11 1.15 1.22 -
P/RPS 0.31 0.25 0.28 0.24 0.30 0.36 0.43 -19.55%
P/EPS 2.45 2.04 2.14 1.87 1.84 2.00 2.96 -11.81%
EY 40.82 49.01 46.70 53.61 54.47 50.05 33.78 13.41%
DY 15.58 0.00 17.54 13.61 18.02 0.00 12.30 17.01%
P/NAPS 0.47 0.40 0.38 0.33 0.39 0.35 0.38 15.17%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 17/02/04 17/11/03 15/08/03 16/05/03 18/02/03 15/11/02 12/08/02 -
Price 1.58 1.49 1.18 1.01 1.18 1.14 1.21 -
P/RPS 0.31 0.31 0.28 0.25 0.32 0.36 0.43 -19.55%
P/EPS 2.51 2.47 2.22 1.92 1.95 1.98 2.94 -9.97%
EY 39.78 40.46 45.12 52.01 51.24 50.49 34.06 10.87%
DY 15.19 0.00 16.95 13.20 16.95 0.00 12.40 14.44%
P/NAPS 0.48 0.49 0.40 0.34 0.42 0.35 0.38 16.80%

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