[IOICORP] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
14-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 18.04%
YoY- -1.72%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 3,292,918 2,824,352 2,410,500 2,139,460 1,907,970 1,458,600 1,291,578 86.30%
PBT 828,460 779,492 570,502 519,302 431,142 349,340 458,462 48.19%
Tax -284,050 -269,424 -219,542 -190,753 -152,816 -98,480 -167,334 42.16%
NP 544,410 510,068 350,960 328,549 278,326 250,860 291,128 51.61%
-
NP to SH 544,410 510,068 350,960 328,549 278,326 250,860 291,128 51.61%
-
Tax Rate 34.29% 34.56% 38.48% 36.73% 35.44% 28.19% 36.50% -
Total Cost 2,748,508 2,314,284 2,059,540 1,810,910 1,629,644 1,207,740 1,000,450 95.79%
-
Net Worth 2,548,263 2,897,710 2,716,725 2,540,068 2,498,876 2,463,203 2,405,043 3.92%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 180,089 - 127,745 67,510 100,964 - 105,115 43.03%
Div Payout % 33.08% - 36.40% 20.55% 36.28% - 36.11% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 2,548,263 2,897,710 2,716,725 2,540,068 2,498,876 2,463,203 2,405,043 3.92%
NOSH 900,446 886,150 851,637 843,876 841,372 840,683 840,924 4.65%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 16.53% 18.06% 14.56% 15.36% 14.59% 17.20% 22.54% -
ROE 21.36% 17.60% 12.92% 12.93% 11.14% 10.18% 12.10% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 365.70 318.72 283.04 253.53 226.77 173.50 153.59 78.02%
EPS 60.46 57.56 41.21 38.93 33.08 29.84 34.62 44.87%
DPS 20.00 0.00 15.00 8.00 12.00 0.00 12.50 36.68%
NAPS 2.83 3.27 3.19 3.01 2.97 2.93 2.86 -0.69%
Adjusted Per Share Value based on latest NOSH - 849,160
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 53.10 45.54 38.87 34.50 30.77 23.52 20.83 86.29%
EPS 8.78 8.22 5.66 5.30 4.49 4.05 4.69 51.72%
DPS 2.90 0.00 2.06 1.09 1.63 0.00 1.69 43.19%
NAPS 0.4109 0.4673 0.4381 0.4096 0.4029 0.3972 0.3878 3.92%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.11 1.15 1.22 1.10 0.77 0.68 0.53 -
P/RPS 0.30 0.36 0.43 0.43 0.34 0.39 0.35 -9.74%
P/EPS 1.84 2.00 2.96 2.83 2.33 2.28 1.53 13.05%
EY 54.47 50.05 33.78 35.39 42.96 43.88 65.32 -11.37%
DY 18.02 0.00 12.30 7.27 15.58 0.00 23.58 -16.37%
P/NAPS 0.39 0.35 0.38 0.37 0.26 0.23 0.19 61.30%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 18/02/03 15/11/02 12/08/02 14/05/02 21/02/02 15/11/01 24/08/01 -
Price 1.18 1.14 1.21 1.25 0.95 0.70 0.74 -
P/RPS 0.32 0.36 0.43 0.49 0.42 0.40 0.48 -23.62%
P/EPS 1.95 1.98 2.94 3.21 2.87 2.35 2.14 -5.99%
EY 51.24 50.49 34.06 31.15 34.82 42.63 46.78 6.24%
DY 16.95 0.00 12.40 6.40 12.63 0.00 16.89 0.23%
P/NAPS 0.42 0.35 0.38 0.42 0.32 0.24 0.26 37.55%

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