[IOICORP] QoQ Annualized 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- 6.73%
YoY- 95.6%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 5,096,464 3,907,871 3,693,308 3,292,918 2,824,352 2,410,500 2,139,460 78.27%
PBT 1,013,080 812,626 765,365 828,460 779,492 570,502 519,302 56.06%
Tax -383,336 -310,574 -287,149 -284,050 -269,424 -219,542 -190,753 59.17%
NP 629,744 502,052 478,216 544,410 510,068 350,960 328,549 54.24%
-
NP to SH 629,744 502,052 478,216 544,410 510,068 350,960 328,549 54.24%
-
Tax Rate 37.84% 38.22% 37.52% 34.29% 34.56% 38.48% 36.73% -
Total Cost 4,466,720 3,405,819 3,215,092 2,748,508 2,314,284 2,059,540 1,810,910 82.45%
-
Net Worth 3,186,329 2,810,133 2,685,413 2,548,263 2,897,710 2,716,725 2,540,068 16.29%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 188,599 121,374 180,089 - 127,745 67,510 -
Div Payout % - 37.57% 25.38% 33.08% - 36.40% 20.55% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 3,186,329 2,810,133 2,685,413 2,548,263 2,897,710 2,716,725 2,540,068 16.29%
NOSH 1,044,698 942,997 910,309 900,446 886,150 851,637 843,876 15.27%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 12.36% 12.85% 12.95% 16.53% 18.06% 14.56% 15.36% -
ROE 19.76% 17.87% 17.81% 21.36% 17.60% 12.92% 12.93% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 487.84 414.41 405.72 365.70 318.72 283.04 253.53 54.64%
EPS 60.28 53.24 52.53 60.46 57.56 41.21 38.93 33.80%
DPS 0.00 20.00 13.33 20.00 0.00 15.00 8.00 -
NAPS 3.05 2.98 2.95 2.83 3.27 3.19 3.01 0.88%
Adjusted Per Share Value based on latest NOSH - 914,589
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 81.44 62.45 59.02 52.62 45.13 38.52 34.19 78.26%
EPS 10.06 8.02 7.64 8.70 8.15 5.61 5.25 54.21%
DPS 0.00 3.01 1.94 2.88 0.00 2.04 1.08 -
NAPS 0.5092 0.449 0.4291 0.4072 0.463 0.4341 0.4059 16.30%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.23 1.14 0.98 1.11 1.15 1.22 1.10 -
P/RPS 0.25 0.28 0.24 0.30 0.36 0.43 0.43 -30.31%
P/EPS 2.04 2.14 1.87 1.84 2.00 2.96 2.83 -19.58%
EY 49.01 46.70 53.61 54.47 50.05 33.78 35.39 24.21%
DY 0.00 17.54 13.61 18.02 0.00 12.30 7.27 -
P/NAPS 0.40 0.38 0.33 0.39 0.35 0.38 0.37 5.32%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 15/08/03 16/05/03 18/02/03 15/11/02 12/08/02 14/05/02 -
Price 1.49 1.18 1.01 1.18 1.14 1.21 1.25 -
P/RPS 0.31 0.28 0.25 0.32 0.36 0.43 0.49 -26.28%
P/EPS 2.47 2.22 1.92 1.95 1.98 2.94 3.21 -16.01%
EY 40.46 45.12 52.01 51.24 50.49 34.06 31.15 19.02%
DY 0.00 16.95 13.20 16.95 0.00 12.40 6.40 -
P/NAPS 0.49 0.40 0.34 0.42 0.35 0.38 0.42 10.81%

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