[IOICORP] QoQ Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
18-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 113.47%
YoY- 95.6%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,274,116 3,907,871 2,769,981 1,646,459 706,088 2,410,500 1,604,595 -14.23%
PBT 253,270 812,626 574,024 414,230 194,873 570,502 389,477 -24.92%
Tax -95,834 -310,574 -215,362 -142,025 -67,356 -219,542 -143,065 -23.42%
NP 157,436 502,052 358,662 272,205 127,517 350,960 246,412 -25.79%
-
NP to SH 157,436 502,052 358,662 272,205 127,517 350,960 246,412 -25.79%
-
Tax Rate 37.84% 38.22% 37.52% 34.29% 34.56% 38.48% 36.73% -
Total Cost 1,116,680 3,405,819 2,411,319 1,374,254 578,571 2,059,540 1,358,183 -12.22%
-
Net Worth 3,186,329 2,810,133 2,685,413 2,548,263 2,897,710 2,716,725 2,540,068 16.29%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 188,599 91,030 90,044 - 127,745 50,632 -
Div Payout % - 37.57% 25.38% 33.08% - 36.40% 20.55% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 3,186,329 2,810,133 2,685,413 2,548,263 2,897,710 2,716,725 2,540,068 16.29%
NOSH 1,044,698 942,997 910,309 900,446 886,150 851,637 843,876 15.27%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 12.36% 12.85% 12.95% 16.53% 18.06% 14.56% 15.36% -
ROE 4.94% 17.87% 13.36% 10.68% 4.40% 12.92% 9.70% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 121.96 414.41 304.29 182.85 79.68 283.04 190.15 -25.60%
EPS 15.07 53.24 39.40 30.23 14.39 41.21 29.20 -35.63%
DPS 0.00 20.00 10.00 10.00 0.00 15.00 6.00 -
NAPS 3.05 2.98 2.95 2.83 3.27 3.19 3.01 0.88%
Adjusted Per Share Value based on latest NOSH - 914,589
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 20.55 63.01 44.67 26.55 11.39 38.87 25.87 -14.21%
EPS 2.54 8.10 5.78 4.39 2.06 5.66 3.97 -25.72%
DPS 0.00 3.04 1.47 1.45 0.00 2.06 0.82 -
NAPS 0.5138 0.4531 0.433 0.4109 0.4673 0.4381 0.4096 16.29%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.23 1.14 0.98 1.11 1.15 1.22 1.10 -
P/RPS 1.01 0.28 0.32 0.61 1.44 0.43 0.58 44.69%
P/EPS 8.16 2.14 2.49 3.67 7.99 2.96 3.77 67.24%
EY 12.25 46.70 40.20 27.23 12.51 33.78 26.55 -40.26%
DY 0.00 17.54 10.20 9.01 0.00 12.30 5.45 -
P/NAPS 0.40 0.38 0.33 0.39 0.35 0.38 0.37 5.32%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 15/08/03 16/05/03 18/02/03 15/11/02 12/08/02 14/05/02 -
Price 1.49 1.18 1.01 1.18 1.14 1.21 1.25 -
P/RPS 1.22 0.28 0.33 0.65 1.43 0.43 0.66 50.56%
P/EPS 9.89 2.22 2.56 3.90 7.92 2.94 4.28 74.69%
EY 10.11 45.12 39.01 25.62 12.62 34.06 23.36 -42.75%
DY 0.00 16.95 9.90 8.47 0.00 12.40 4.80 -
P/NAPS 0.49 0.40 0.34 0.42 0.35 0.38 0.42 10.81%

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