[IOICORP] QoQ Quarter Result on 31-Mar-2002 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
14-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 40.29%
YoY- -22.65%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 940,371 706,088 805,905 650,610 589,335 364,650 339,986 96.67%
PBT 219,357 194,873 181,025 173,906 128,236 87,335 91,224 79.19%
Tax -74,669 -37,356 -75,477 -66,657 -51,788 -24,620 -50,830 29.13%
NP 144,688 157,517 105,548 107,249 76,448 62,715 40,394 133.56%
-
NP to SH 144,688 127,517 105,548 107,249 76,448 62,715 40,394 133.56%
-
Tax Rate 34.04% 19.17% 41.69% 38.33% 40.38% 28.19% 55.72% -
Total Cost 795,683 548,571 700,357 543,361 512,887 301,935 299,592 91.44%
-
Net Worth 2,588,287 2,897,710 2,817,557 2,555,973 2,500,556 2,463,203 2,401,805 5.09%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 91,458 - 79,492 - 50,516 - 62,984 28.14%
Div Payout % 63.21% - 75.31% - 66.08% - 155.93% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 2,588,287 2,897,710 2,817,557 2,555,973 2,500,556 2,463,203 2,401,805 5.09%
NOSH 914,589 886,150 883,246 849,160 841,938 840,683 839,792 5.83%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 15.39% 22.31% 13.10% 16.48% 12.97% 17.20% 11.88% -
ROE 5.59% 4.40% 3.75% 4.20% 3.06% 2.55% 1.68% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 102.82 79.68 91.24 76.62 70.00 43.38 40.48 85.84%
EPS 15.82 14.39 11.95 12.63 9.08 7.46 4.81 120.68%
DPS 10.00 0.00 9.00 0.00 6.00 0.00 7.50 21.07%
NAPS 2.83 3.27 3.19 3.01 2.97 2.93 2.86 -0.69%
Adjusted Per Share Value based on latest NOSH - 849,160
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 15.16 11.39 13.00 10.49 9.50 5.88 5.48 96.70%
EPS 2.33 2.06 1.70 1.73 1.23 1.01 0.65 133.67%
DPS 1.47 0.00 1.28 0.00 0.81 0.00 1.02 27.50%
NAPS 0.4174 0.4673 0.4543 0.4121 0.4032 0.3972 0.3873 5.10%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.11 1.15 1.22 1.10 0.77 0.68 0.53 -
P/RPS 1.08 1.44 1.34 1.44 1.10 1.57 1.31 -12.04%
P/EPS 7.02 7.99 10.21 8.71 8.48 9.12 11.02 -25.90%
EY 14.25 12.51 9.80 11.48 11.79 10.97 9.08 34.93%
DY 9.01 0.00 7.38 0.00 7.79 0.00 14.15 -25.92%
P/NAPS 0.39 0.35 0.38 0.37 0.26 0.23 0.19 61.30%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 18/02/03 15/11/02 12/08/02 14/05/02 21/02/02 15/11/01 24/08/01 -
Price 1.18 1.14 1.21 1.25 0.95 0.70 0.74 -
P/RPS 1.15 1.43 1.33 1.63 1.36 1.61 1.83 -26.57%
P/EPS 7.46 7.92 10.13 9.90 10.46 9.38 15.38 -38.18%
EY 13.41 12.62 9.88 10.10 9.56 10.66 6.50 61.84%
DY 8.47 0.00 7.44 0.00 6.32 0.00 10.14 -11.27%
P/NAPS 0.42 0.35 0.38 0.42 0.32 0.24 0.26 37.55%

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