[IOICORP] QoQ Annualized Quarter Result on 30-Jun-2002 [#4]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
12-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 6.82%
YoY- 20.55%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 3,693,308 3,292,918 2,824,352 2,410,500 2,139,460 1,907,970 1,458,600 85.87%
PBT 765,365 828,460 779,492 570,502 519,302 431,142 349,340 68.76%
Tax -287,149 -284,050 -269,424 -219,542 -190,753 -152,816 -98,480 104.23%
NP 478,216 544,410 510,068 350,960 328,549 278,326 250,860 53.80%
-
NP to SH 478,216 544,410 510,068 350,960 328,549 278,326 250,860 53.80%
-
Tax Rate 37.52% 34.29% 34.56% 38.48% 36.73% 35.44% 28.19% -
Total Cost 3,215,092 2,748,508 2,314,284 2,059,540 1,810,910 1,629,644 1,207,740 92.19%
-
Net Worth 2,685,413 2,548,263 2,897,710 2,716,725 2,540,068 2,498,876 2,463,203 5.93%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 121,374 180,089 - 127,745 67,510 100,964 - -
Div Payout % 25.38% 33.08% - 36.40% 20.55% 36.28% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 2,685,413 2,548,263 2,897,710 2,716,725 2,540,068 2,498,876 2,463,203 5.93%
NOSH 910,309 900,446 886,150 851,637 843,876 841,372 840,683 5.45%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 12.95% 16.53% 18.06% 14.56% 15.36% 14.59% 17.20% -
ROE 17.81% 21.36% 17.60% 12.92% 12.93% 11.14% 10.18% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 405.72 365.70 318.72 283.04 253.53 226.77 173.50 76.26%
EPS 52.53 60.46 57.56 41.21 38.93 33.08 29.84 45.84%
DPS 13.33 20.00 0.00 15.00 8.00 12.00 0.00 -
NAPS 2.95 2.83 3.27 3.19 3.01 2.97 2.93 0.45%
Adjusted Per Share Value based on latest NOSH - 883,246
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 59.02 52.62 45.13 38.52 34.19 30.49 23.31 85.87%
EPS 7.64 8.70 8.15 5.61 5.25 4.45 4.01 53.74%
DPS 1.94 2.88 0.00 2.04 1.08 1.61 0.00 -
NAPS 0.4291 0.4072 0.463 0.4341 0.4059 0.3993 0.3936 5.93%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.98 1.11 1.15 1.22 1.10 0.77 0.68 -
P/RPS 0.24 0.30 0.36 0.43 0.43 0.34 0.39 -27.67%
P/EPS 1.87 1.84 2.00 2.96 2.83 2.33 2.28 -12.39%
EY 53.61 54.47 50.05 33.78 35.39 42.96 43.88 14.29%
DY 13.61 18.02 0.00 12.30 7.27 15.58 0.00 -
P/NAPS 0.33 0.39 0.35 0.38 0.37 0.26 0.23 27.23%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 16/05/03 18/02/03 15/11/02 12/08/02 14/05/02 21/02/02 15/11/01 -
Price 1.01 1.18 1.14 1.21 1.25 0.95 0.70 -
P/RPS 0.25 0.32 0.36 0.43 0.49 0.42 0.40 -26.92%
P/EPS 1.92 1.95 1.98 2.94 3.21 2.87 2.35 -12.61%
EY 52.01 51.24 50.49 34.06 31.15 34.82 42.63 14.19%
DY 13.20 16.95 0.00 12.40 6.40 12.63 0.00 -
P/NAPS 0.34 0.42 0.35 0.38 0.42 0.32 0.24 26.16%

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