[IOICORP] QoQ Quarter Result on 30-Sep-2002 [#1]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
15-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 20.81%
YoY- 103.33%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,137,890 1,123,522 940,371 706,088 805,905 650,610 589,335 55.24%
PBT 238,602 159,794 219,357 194,873 181,025 173,906 128,236 51.45%
Tax -95,212 -73,337 -74,669 -37,356 -75,477 -66,657 -51,788 50.24%
NP 143,390 86,457 144,688 157,517 105,548 107,249 76,448 52.26%
-
NP to SH 143,390 86,457 144,688 127,517 105,548 107,249 76,448 52.26%
-
Tax Rate 39.90% 45.89% 34.04% 19.17% 41.69% 38.33% 40.38% -
Total Cost 994,500 1,037,065 795,683 548,571 700,357 543,361 512,887 55.68%
-
Net Worth 3,103,138 2,742,453 2,588,287 2,897,710 2,817,557 2,555,973 2,500,556 15.52%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 104,132 - 91,458 - 79,492 - 50,516 62.18%
Div Payout % 72.62% - 63.21% - 75.31% - 66.08% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 3,103,138 2,742,453 2,588,287 2,897,710 2,817,557 2,555,973 2,500,556 15.52%
NOSH 1,041,321 929,645 914,589 886,150 883,246 849,160 841,938 15.26%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 12.60% 7.70% 15.39% 22.31% 13.10% 16.48% 12.97% -
ROE 4.62% 3.15% 5.59% 4.40% 3.75% 4.20% 3.06% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 109.27 120.85 102.82 79.68 91.24 76.62 70.00 34.67%
EPS 13.77 9.30 15.82 14.39 11.95 12.63 9.08 32.09%
DPS 10.00 0.00 10.00 0.00 9.00 0.00 6.00 40.70%
NAPS 2.98 2.95 2.83 3.27 3.19 3.01 2.97 0.22%
Adjusted Per Share Value based on latest NOSH - 886,150
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 18.18 17.95 15.03 11.28 12.88 10.40 9.42 55.19%
EPS 2.29 1.38 2.31 2.04 1.69 1.71 1.22 52.34%
DPS 1.66 0.00 1.46 0.00 1.27 0.00 0.81 61.55%
NAPS 0.4959 0.4382 0.4136 0.463 0.4502 0.4084 0.3996 15.52%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.14 0.98 1.11 1.15 1.22 1.10 0.77 -
P/RPS 1.04 0.81 1.08 1.44 1.34 1.44 1.10 -3.68%
P/EPS 8.28 10.54 7.02 7.99 10.21 8.71 8.48 -1.58%
EY 12.08 9.49 14.25 12.51 9.80 11.48 11.79 1.63%
DY 8.77 0.00 9.01 0.00 7.38 0.00 7.79 8.24%
P/NAPS 0.38 0.33 0.39 0.35 0.38 0.37 0.26 28.87%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 15/08/03 16/05/03 18/02/03 15/11/02 12/08/02 14/05/02 21/02/02 -
Price 1.18 1.01 1.18 1.14 1.21 1.25 0.95 -
P/RPS 1.08 0.84 1.15 1.43 1.33 1.63 1.36 -14.28%
P/EPS 8.57 10.86 7.46 7.92 10.13 9.90 10.46 -12.47%
EY 11.67 9.21 13.41 12.62 9.88 10.10 9.56 14.26%
DY 8.47 0.00 8.47 0.00 7.44 0.00 6.32 21.62%
P/NAPS 0.40 0.34 0.42 0.35 0.38 0.42 0.32 16.08%

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