[IOICORP] QoQ Cumulative 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- 39.98%
YoY- 43.05%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 3,771,156 2,663,290 1,274,116 3,907,871 2,769,981 1,646,459 706,088 205.23%
PBT 781,835 534,026 253,270 812,626 574,024 414,230 194,873 152.27%
Tax -298,843 -201,245 -95,834 -310,574 -215,362 -142,025 -67,356 169.76%
NP 482,992 332,781 157,436 502,052 358,662 272,205 127,517 142.78%
-
NP to SH 482,992 332,781 157,436 502,052 358,662 272,205 127,517 142.78%
-
Tax Rate 38.22% 37.68% 37.84% 38.22% 37.52% 34.29% 34.56% -
Total Cost 3,288,164 2,330,509 1,116,680 3,405,819 2,411,319 1,374,254 578,571 218.13%
-
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 129,662 127,056 - 188,599 91,030 90,044 - -
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 13.42% 9.58% 4.94% 17.87% 13.36% 10.68% 4.40% -
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 349.01 251.54 121.96 414.41 304.29 182.85 79.68 167.46%
EPS 44.70 31.43 15.07 53.24 39.40 30.23 14.39 112.74%
DPS 12.00 12.00 0.00 20.00 10.00 10.00 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 60.81 42.95 20.55 63.01 44.67 26.55 11.39 205.15%
EPS 7.79 5.37 2.54 8.10 5.78 4.39 2.06 142.52%
DPS 2.09 2.05 0.00 3.04 1.47 1.45 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 0.62 0.61 1.01 0.28 0.32 0.61 1.44 -42.95%
P/EPS 4.83 4.90 8.16 2.14 2.49 3.67 7.99 -28.48%
EY 20.69 20.41 12.25 46.70 40.20 27.23 12.51 39.80%
DY 5.56 7.79 0.00 17.54 10.20 9.01 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 0.48 0.63 1.22 0.28 0.33 0.65 1.43 -51.66%
P/EPS 3.71 5.03 9.89 2.22 2.56 3.90 7.92 -39.65%
EY 26.93 19.89 10.11 45.12 39.01 25.62 12.62 65.67%
DY 7.23 7.59 0.00 16.95 9.90 8.47 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