[IOICORP] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 25.43%
YoY- 23.46%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 7,613,544 5,359,340 6,856,820 5,096,464 2,824,352 1,458,600 1,176,336 36.49%
PBT 1,354,944 903,876 1,284,124 1,013,080 779,492 349,340 377,488 23.72%
Tax -242,300 -51,868 -443,660 -383,336 -269,424 -98,480 -175,468 5.52%
NP 1,112,644 852,008 840,464 629,744 510,068 250,860 202,020 32.87%
-
NP to SH 1,022,676 693,696 840,464 629,744 510,068 250,860 202,020 31.01%
-
Tax Rate 17.88% 5.74% 34.55% 37.84% 34.56% 28.19% 46.48% -
Total Cost 6,500,900 4,507,332 6,016,356 4,466,720 2,314,284 1,207,740 974,316 37.18%
-
Net Worth 6,319,091 4,600,816 4,220,278 3,186,329 2,897,710 2,463,203 2,180,132 19.39%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 839,117 - - - - -
Div Payout % - - 99.84% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 6,319,091 4,600,816 4,220,278 3,186,329 2,897,710 2,463,203 2,180,132 19.39%
NOSH 1,210,553 1,116,703 1,122,414 1,044,698 886,150 840,683 841,750 6.24%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 14.61% 15.90% 12.26% 12.36% 18.06% 17.20% 17.17% -
ROE 16.18% 15.08% 19.91% 19.76% 17.60% 10.18% 9.27% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 628.93 479.93 610.90 487.84 318.72 173.50 139.75 28.47%
EPS 84.48 62.12 74.88 60.28 57.56 29.84 24.00 23.32%
DPS 0.00 0.00 74.76 0.00 0.00 0.00 0.00 -
NAPS 5.22 4.12 3.76 3.05 3.27 2.93 2.59 12.38%
Adjusted Per Share Value based on latest NOSH - 1,044,698
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 122.77 86.42 110.57 82.18 45.54 23.52 18.97 36.49%
EPS 16.49 11.19 13.55 10.15 8.22 4.05 3.26 31.00%
DPS 0.00 0.00 13.53 0.00 0.00 0.00 0.00 -
NAPS 1.019 0.7419 0.6805 0.5138 0.4673 0.3972 0.3515 19.40%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 3.24 2.38 1.87 1.23 1.15 0.68 0.58 -
P/RPS 0.52 0.50 0.31 0.25 0.36 0.39 0.42 3.62%
P/EPS 3.84 3.83 2.50 2.04 2.00 2.28 2.42 7.99%
EY 26.07 26.10 40.04 49.01 50.05 43.88 41.38 -7.40%
DY 0.00 0.00 39.98 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.58 0.50 0.40 0.35 0.23 0.22 18.83%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 14/11/06 16/11/05 10/11/04 17/11/03 15/11/02 15/11/01 15/11/00 -
Price 3.66 2.50 1.94 1.49 1.14 0.70 0.52 -
P/RPS 0.58 0.52 0.32 0.31 0.36 0.40 0.37 7.77%
P/EPS 4.33 4.02 2.59 2.47 1.98 2.35 2.17 12.19%
EY 23.08 24.85 38.60 40.46 50.49 42.63 46.15 -10.90%
DY 0.00 0.00 38.54 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.61 0.52 0.49 0.35 0.24 0.20 23.20%

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