[IOICORP] QoQ Quarter Result on 31-Dec-2001 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
21-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 21.9%
YoY- 24.15%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 706,088 805,905 650,610 589,335 364,650 339,986 317,144 70.42%
PBT 194,873 181,025 173,906 128,236 87,335 91,224 168,287 10.26%
Tax -37,356 -75,477 -66,657 -51,788 -24,620 -50,830 -29,637 16.66%
NP 157,517 105,548 107,249 76,448 62,715 40,394 138,650 8.86%
-
NP to SH 127,517 105,548 107,249 76,448 62,715 40,394 138,650 -5.42%
-
Tax Rate 19.17% 41.69% 38.33% 40.38% 28.19% 55.72% 17.61% -
Total Cost 548,571 700,357 543,361 512,887 301,935 299,592 178,494 111.24%
-
Net Worth 2,897,710 2,817,557 2,555,973 2,500,556 2,463,203 2,401,805 2,334,627 15.47%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 79,492 - 50,516 - 62,984 - -
Div Payout % - 75.31% - 66.08% - 155.93% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 2,897,710 2,817,557 2,555,973 2,500,556 2,463,203 2,401,805 2,334,627 15.47%
NOSH 886,150 883,246 849,160 841,938 840,683 839,792 839,794 3.64%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 22.31% 13.10% 16.48% 12.97% 17.20% 11.88% 43.72% -
ROE 4.40% 3.75% 4.20% 3.06% 2.55% 1.68% 5.94% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 79.68 91.24 76.62 70.00 43.38 40.48 37.76 64.44%
EPS 14.39 11.95 12.63 9.08 7.46 4.81 16.51 -8.74%
DPS 0.00 9.00 0.00 6.00 0.00 7.50 0.00 -
NAPS 3.27 3.19 3.01 2.97 2.93 2.86 2.78 11.41%
Adjusted Per Share Value based on latest NOSH - 841,938
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 11.28 12.88 10.40 9.42 5.83 5.43 5.07 70.34%
EPS 2.04 1.69 1.71 1.22 1.00 0.65 2.22 -5.47%
DPS 0.00 1.27 0.00 0.81 0.00 1.01 0.00 -
NAPS 0.463 0.4502 0.4084 0.3996 0.3936 0.3838 0.3731 15.46%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.15 1.22 1.10 0.77 0.68 0.53 0.49 -
P/RPS 1.44 1.34 1.44 1.10 1.57 1.31 1.30 7.04%
P/EPS 7.99 10.21 8.71 8.48 9.12 11.02 2.97 93.31%
EY 12.51 9.80 11.48 11.79 10.97 9.08 33.69 -48.30%
DY 0.00 7.38 0.00 7.79 0.00 14.15 0.00 -
P/NAPS 0.35 0.38 0.37 0.26 0.23 0.19 0.18 55.72%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 15/11/02 12/08/02 14/05/02 21/02/02 15/11/01 24/08/01 14/05/01 -
Price 1.14 1.21 1.25 0.95 0.70 0.74 0.45 -
P/RPS 1.43 1.33 1.63 1.36 1.61 1.83 1.19 13.01%
P/EPS 7.92 10.13 9.90 10.46 9.38 15.38 2.73 103.27%
EY 12.62 9.88 10.10 9.56 10.66 6.50 36.69 -50.87%
DY 0.00 7.44 0.00 6.32 0.00 10.14 0.00 -
P/NAPS 0.35 0.38 0.42 0.32 0.24 0.26 0.16 68.43%

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