[IOICORP] YoY 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- 13.47%
YoY- 89.26%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/12/00 CAGR
Revenue 1,668,550 1,480,128 1,389,174 940,371 589,335 340,364 340,364 37.38%
PBT 336,858 315,370 280,756 219,357 128,236 104,579 104,579 26.32%
Tax -61,743 -11,318 -105,411 -74,669 -51,788 -43,000 -43,000 7.49%
NP 275,115 304,052 175,345 144,688 76,448 61,579 61,579 34.85%
-
NP to SH 228,841 304,052 175,345 144,688 76,448 61,579 61,579 29.98%
-
Tax Rate 18.33% 3.59% 37.55% 34.04% 40.38% 41.12% 41.12% -
Total Cost 1,393,435 1,176,076 1,213,829 795,683 512,887 278,785 278,785 37.91%
-
Net Worth 6,578,475 4,473,331 3,517,624 2,588,287 2,500,556 2,198,648 0 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/12/00 CAGR
Div 337,357 224,227 128,693 91,458 50,516 42,119 42,119 51.53%
Div Payout % 147.42% 73.75% 73.39% 63.21% 66.08% 68.40% 68.40% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/12/00 CAGR
Net Worth 6,578,475 4,473,331 3,517,624 2,588,287 2,500,556 2,198,648 0 -
NOSH 1,124,525 1,121,135 1,072,446 914,589 841,938 842,393 842,393 5.94%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/12/00 CAGR
NP Margin 16.49% 20.54% 12.62% 15.39% 12.97% 18.09% 18.09% -
ROE 3.48% 6.80% 4.98% 5.59% 3.06% 2.80% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/12/00 CAGR
RPS 148.38 132.02 129.53 102.82 70.00 40.40 40.40 29.68%
EPS 20.35 27.12 16.35 15.82 9.08 7.31 7.31 22.69%
DPS 30.00 20.00 12.00 10.00 6.00 5.00 5.00 43.04%
NAPS 5.85 3.99 3.28 2.83 2.97 2.61 0.00 -
Adjusted Per Share Value based on latest NOSH - 914,589
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/12/00 CAGR
RPS 26.91 23.87 22.40 15.16 9.50 5.49 5.49 37.37%
EPS 3.69 4.90 2.83 2.33 1.23 0.99 0.99 30.06%
DPS 5.44 3.62 2.08 1.47 0.81 0.68 0.68 51.50%
NAPS 1.0608 0.7213 0.5672 0.4174 0.4032 0.3545 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/12/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 26/12/00 -
Price 2.48 1.90 1.54 1.11 0.77 0.51 0.51 -
P/RPS 1.67 1.44 1.19 1.08 1.10 1.26 1.26 5.78%
P/EPS 12.19 7.01 9.42 7.02 8.48 6.98 6.98 11.78%
EY 8.21 14.27 10.62 14.25 11.79 14.33 14.33 -10.53%
DY 12.10 10.53 7.79 9.01 7.79 9.80 9.80 4.30%
P/NAPS 0.42 0.48 0.47 0.39 0.26 0.20 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/12/00 CAGR
Date 23/02/06 17/02/05 17/02/04 18/02/03 21/02/02 15/02/01 - -
Price 2.76 1.75 1.58 1.18 0.95 0.44 0.00 -
P/RPS 1.86 1.33 1.22 1.15 1.36 1.09 0.00 -
P/EPS 13.56 6.45 9.66 7.46 10.46 6.02 0.00 -
EY 7.37 15.50 10.35 13.41 9.56 16.61 0.00 -
DY 10.87 11.43 7.59 8.47 6.32 11.36 0.00 -
P/NAPS 0.47 0.44 0.48 0.42 0.32 0.17 0.00 -

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