[IOICORP] QoQ Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
15-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 4.98%
YoY- 43.05%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 5,028,208 5,326,580 5,096,464 3,907,871 3,693,308 3,292,918 2,824,352 46.83%
PBT 1,042,446 1,068,052 1,013,080 812,626 765,365 828,460 779,492 21.36%
Tax -398,457 -402,490 -383,336 -310,574 -287,149 -284,050 -269,424 29.77%
NP 643,989 665,562 629,744 502,052 478,216 544,410 510,068 16.79%
-
NP to SH 643,989 665,562 629,744 502,052 478,216 544,410 510,068 16.79%
-
Tax Rate 38.22% 37.68% 37.84% 38.22% 37.52% 34.29% 34.56% -
Total Cost 4,384,218 4,661,018 4,466,720 3,405,819 3,215,092 2,748,508 2,314,284 53.04%
-
Net Worth 3,598,128 3,472,865 3,186,329 2,810,133 2,685,413 2,548,263 2,897,710 15.51%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 172,883 254,112 - 188,599 121,374 180,089 - -
Div Payout % 26.85% 38.18% - 37.57% 25.38% 33.08% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 3,598,128 3,472,865 3,186,329 2,810,133 2,685,413 2,548,263 2,897,710 15.51%
NOSH 1,080,518 1,058,800 1,044,698 942,997 910,309 900,446 886,150 14.12%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 12.81% 12.50% 12.36% 12.85% 12.95% 16.53% 18.06% -
ROE 17.90% 19.16% 19.76% 17.87% 17.81% 21.36% 17.60% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 465.35 503.08 487.84 414.41 405.72 365.70 318.72 28.67%
EPS 59.60 62.86 60.28 53.24 52.53 60.46 57.56 2.34%
DPS 16.00 24.00 0.00 20.00 13.33 20.00 0.00 -
NAPS 3.33 3.28 3.05 2.98 2.95 2.83 3.27 1.21%
Adjusted Per Share Value based on latest NOSH - 1,041,321
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 81.08 85.89 82.18 63.01 59.55 53.10 45.54 46.84%
EPS 10.38 10.73 10.15 8.10 7.71 8.78 8.22 16.81%
DPS 2.79 4.10 0.00 3.04 1.96 2.90 0.00 -
NAPS 0.5802 0.56 0.5138 0.4531 0.433 0.4109 0.4673 15.50%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.16 1.54 1.23 1.14 0.98 1.11 1.15 -
P/RPS 0.46 0.31 0.25 0.28 0.24 0.30 0.36 17.73%
P/EPS 3.62 2.45 2.04 2.14 1.87 1.84 2.00 48.46%
EY 27.59 40.82 49.01 46.70 53.61 54.47 50.05 -32.74%
DY 7.41 15.58 0.00 17.54 13.61 18.02 0.00 -
P/NAPS 0.65 0.47 0.40 0.38 0.33 0.39 0.35 51.03%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 14/05/04 17/02/04 17/11/03 15/08/03 16/05/03 18/02/03 15/11/02 -
Price 1.66 1.58 1.49 1.18 1.01 1.18 1.14 -
P/RPS 0.36 0.31 0.31 0.28 0.25 0.32 0.36 0.00%
P/EPS 2.79 2.51 2.47 2.22 1.92 1.95 1.98 25.66%
EY 35.90 39.78 40.46 45.12 52.01 51.24 50.49 -20.31%
DY 9.64 15.19 0.00 16.95 13.20 16.95 0.00 -
P/NAPS 0.50 0.48 0.49 0.40 0.34 0.42 0.35 26.81%

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