[IOICORP] QoQ Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
21-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 10.95%
YoY- 24.16%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 2,824,352 2,410,500 2,139,460 1,907,970 1,458,600 1,291,578 1,268,789 70.40%
PBT 779,492 570,502 519,302 431,142 349,340 458,462 489,650 36.29%
Tax -269,424 -219,542 -190,753 -152,816 -98,480 -167,334 -155,338 44.30%
NP 510,068 350,960 328,549 278,326 250,860 291,128 334,312 32.49%
-
NP to SH 510,068 350,960 328,549 278,326 250,860 291,128 334,312 32.49%
-
Tax Rate 34.56% 38.48% 36.73% 35.44% 28.19% 36.50% 31.72% -
Total Cost 2,314,284 2,059,540 1,810,910 1,629,644 1,207,740 1,000,450 934,477 82.94%
-
Net Worth 2,897,710 2,716,725 2,540,068 2,498,876 2,463,203 2,405,043 2,339,062 15.33%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 127,745 67,510 100,964 - 105,115 - -
Div Payout % - 36.40% 20.55% 36.28% - 36.11% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 2,897,710 2,716,725 2,540,068 2,498,876 2,463,203 2,405,043 2,339,062 15.33%
NOSH 886,150 851,637 843,876 841,372 840,683 840,924 841,389 3.51%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 18.06% 14.56% 15.36% 14.59% 17.20% 22.54% 26.35% -
ROE 17.60% 12.92% 12.93% 11.14% 10.18% 12.10% 14.29% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 318.72 283.04 253.53 226.77 173.50 153.59 150.80 64.61%
EPS 57.56 41.21 38.93 33.08 29.84 34.62 39.73 28.00%
DPS 0.00 15.00 8.00 12.00 0.00 12.50 0.00 -
NAPS 3.27 3.19 3.01 2.97 2.93 2.86 2.78 11.41%
Adjusted Per Share Value based on latest NOSH - 841,938
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 45.54 38.87 34.50 30.77 23.52 20.83 20.46 70.39%
EPS 8.22 5.66 5.30 4.49 4.05 4.69 5.39 32.45%
DPS 0.00 2.06 1.09 1.63 0.00 1.69 0.00 -
NAPS 0.4673 0.4381 0.4096 0.4029 0.3972 0.3878 0.3772 15.33%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.15 1.22 1.10 0.77 0.68 0.53 0.49 -
P/RPS 0.36 0.43 0.43 0.34 0.39 0.35 0.32 8.16%
P/EPS 2.00 2.96 2.83 2.33 2.28 1.53 1.23 38.23%
EY 50.05 33.78 35.39 42.96 43.88 65.32 81.09 -27.48%
DY 0.00 12.30 7.27 15.58 0.00 23.58 0.00 -
P/NAPS 0.35 0.38 0.37 0.26 0.23 0.19 0.18 55.72%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 15/11/02 12/08/02 14/05/02 21/02/02 15/11/01 24/08/01 14/05/01 -
Price 1.14 1.21 1.25 0.95 0.70 0.74 0.45 -
P/RPS 0.36 0.43 0.49 0.42 0.40 0.48 0.30 12.91%
P/EPS 1.98 2.94 3.21 2.87 2.35 2.14 1.13 45.29%
EY 50.49 34.06 31.15 34.82 42.63 46.78 88.30 -31.08%
DY 0.00 12.40 6.40 12.63 0.00 16.89 0.00 -
P/NAPS 0.35 0.38 0.42 0.32 0.24 0.26 0.16 68.43%

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