[IOICORP] QoQ Cumulative 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- 42.43%
YoY- 20.55%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 2,769,981 1,646,459 706,088 2,410,500 1,604,595 953,985 364,650 286.90%
PBT 574,024 414,230 194,873 570,502 389,477 215,571 87,335 251.28%
Tax -215,362 -142,025 -67,356 -219,542 -143,065 -76,408 -24,620 325.10%
NP 358,662 272,205 127,517 350,960 246,412 139,163 62,715 220.13%
-
NP to SH 358,662 272,205 127,517 350,960 246,412 139,163 62,715 220.13%
-
Tax Rate 37.52% 34.29% 34.56% 38.48% 36.73% 35.44% 28.19% -
Total Cost 2,411,319 1,374,254 578,571 2,059,540 1,358,183 814,822 301,935 300.04%
-
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 91,030 90,044 - 127,745 50,632 50,482 - -
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 13.36% 10.68% 4.40% 12.92% 9.70% 5.57% 2.55% -
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 304.29 182.85 79.68 283.04 190.15 113.38 43.38 266.87%
EPS 39.40 30.23 14.39 41.21 29.20 16.54 7.46 203.58%
DPS 10.00 10.00 0.00 15.00 6.00 6.00 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 44.67 26.55 11.39 38.87 25.87 15.38 5.88 286.92%
EPS 5.78 4.39 2.06 5.66 3.97 2.24 1.01 220.28%
DPS 1.47 1.45 0.00 2.06 0.82 0.81 0.00 -
NAPS 0.433 0.4109 0.4673 0.4381 0.4096 0.4029 0.3972 5.92%
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 0.32 0.61 1.44 0.43 0.58 0.68 1.57 -65.39%
P/EPS 2.49 3.67 7.99 2.96 3.77 4.66 9.12 -57.94%
EY 40.20 27.23 12.51 33.78 26.55 21.48 10.97 137.87%
DY 10.20 9.01 0.00 12.30 5.45 7.79 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 0.33 0.65 1.43 0.43 0.66 0.84 1.61 -65.26%
P/EPS 2.56 3.90 7.92 2.94 4.28 5.74 9.38 -57.95%
EY 39.01 25.62 12.62 34.06 23.36 17.41 10.66 137.65%
DY 9.90 8.47 0.00 12.40 4.80 6.32 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