[IOICORP] YoY Quarter Result on 31-Mar-2003 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -40.25%
YoY- -19.39%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,452,193 1,479,165 1,107,866 1,123,522 650,610 317,144 332,614 27.82%
PBT 282,218 274,168 247,809 159,794 173,906 168,287 106,698 17.59%
Tax -43,253 -98,937 -97,598 -73,337 -66,657 -29,637 -51,113 -2.74%
NP 238,965 175,231 150,211 86,457 107,249 138,650 55,585 27.50%
-
NP to SH 214,829 175,231 150,211 86,457 107,249 138,650 55,585 25.25%
-
Tax Rate 15.33% 36.09% 39.38% 45.89% 38.33% 17.61% 47.90% -
Total Cost 1,213,228 1,303,934 957,655 1,037,065 543,361 178,494 277,029 27.89%
-
Net Worth 4,586,625 4,475,645 3,744,031 2,742,453 2,555,973 2,334,627 2,091,817 13.97%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 175,119 - - - - - -
Div Payout % - 99.94% - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 4,586,625 4,475,645 3,744,031 2,742,453 2,555,973 2,334,627 2,091,817 13.97%
NOSH 1,146,656 1,116,121 1,124,333 929,645 849,160 839,794 843,474 5.24%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 16.46% 11.85% 13.56% 7.70% 16.48% 43.72% 16.71% -
ROE 4.68% 3.92% 4.01% 3.15% 4.20% 5.94% 2.66% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 126.65 132.53 98.54 120.85 76.62 37.76 39.43 21.45%
EPS 18.74 15.70 13.36 9.30 12.63 16.51 6.59 19.01%
DPS 0.00 15.69 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.01 3.33 2.95 3.01 2.78 2.48 8.28%
Adjusted Per Share Value based on latest NOSH - 929,645
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 23.42 23.85 17.86 18.12 10.49 5.11 5.36 27.84%
EPS 3.46 2.83 2.42 1.39 1.73 2.24 0.90 25.14%
DPS 0.00 2.82 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7396 0.7217 0.6037 0.4422 0.4121 0.3765 0.3373 13.97%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.66 1.79 2.16 0.98 1.10 0.49 0.55 -
P/RPS 2.10 1.35 2.19 0.81 1.44 1.30 1.39 7.11%
P/EPS 14.20 11.40 16.17 10.54 8.71 2.97 8.35 9.24%
EY 7.04 8.77 6.19 9.49 11.48 33.69 11.98 -8.47%
DY 0.00 8.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.45 0.65 0.33 0.37 0.18 0.22 20.38%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 23/06/06 16/05/05 14/05/04 16/05/03 14/05/02 14/05/01 15/05/00 -
Price 2.80 1.85 1.66 1.01 1.25 0.45 0.55 -
P/RPS 2.21 1.40 1.68 0.84 1.63 1.19 1.39 8.03%
P/EPS 14.95 11.78 12.43 10.86 9.90 2.73 8.35 10.18%
EY 6.69 8.49 8.05 9.21 10.10 36.69 11.98 -9.24%
DY 0.00 8.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.46 0.50 0.34 0.42 0.16 0.22 21.26%

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