[IOICORP] QoQ Cumulative Quarter Result on 30-Sep-2001 [#1]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
15-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -78.46%
YoY- 24.18%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 2,410,500 1,604,595 953,985 364,650 1,291,578 951,592 634,448 144.08%
PBT 570,502 389,477 215,571 87,335 458,462 367,238 198,951 102.22%
Tax -219,542 -143,065 -76,408 -24,620 -167,334 -116,504 -86,867 85.85%
NP 350,960 246,412 139,163 62,715 291,128 250,734 112,084 114.47%
-
NP to SH 350,960 246,412 139,163 62,715 291,128 250,734 112,084 114.47%
-
Tax Rate 38.48% 36.73% 35.44% 28.19% 36.50% 31.72% 43.66% -
Total Cost 2,059,540 1,358,183 814,822 301,935 1,000,450 700,858 522,364 150.20%
-
Net Worth 2,716,725 2,540,068 2,498,876 2,463,203 2,405,043 2,339,062 2,197,890 15.22%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 127,745 50,632 50,482 - 105,115 - - -
Div Payout % 36.40% 20.55% 36.28% - 36.11% - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 2,716,725 2,540,068 2,498,876 2,463,203 2,405,043 2,339,062 2,197,890 15.22%
NOSH 851,637 843,876 841,372 840,683 840,924 841,389 842,103 0.75%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 14.56% 15.36% 14.59% 17.20% 22.54% 26.35% 17.67% -
ROE 12.92% 9.70% 5.57% 2.55% 12.10% 10.72% 5.10% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 283.04 190.15 113.38 43.38 153.59 113.10 75.34 142.25%
EPS 41.21 29.20 16.54 7.46 34.62 29.80 13.31 112.87%
DPS 15.00 6.00 6.00 0.00 12.50 0.00 0.00 -
NAPS 3.19 3.01 2.97 2.93 2.86 2.78 2.61 14.35%
Adjusted Per Share Value based on latest NOSH - 840,683
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 38.87 25.87 15.38 5.88 20.83 15.34 10.23 144.09%
EPS 5.66 3.97 2.24 1.01 4.69 4.04 1.81 114.28%
DPS 2.06 0.82 0.81 0.00 1.69 0.00 0.00 -
NAPS 0.4381 0.4096 0.4029 0.3972 0.3878 0.3772 0.3544 15.22%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.22 1.10 0.77 0.68 0.53 0.49 0.51 -
P/RPS 0.43 0.58 0.68 1.57 0.35 0.43 0.68 -26.38%
P/EPS 2.96 3.77 4.66 9.12 1.53 1.64 3.83 -15.82%
EY 33.78 26.55 21.48 10.97 65.32 60.82 26.10 18.81%
DY 12.30 5.45 7.79 0.00 23.58 0.00 0.00 -
P/NAPS 0.38 0.37 0.26 0.23 0.19 0.18 0.20 53.58%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 12/08/02 14/05/02 21/02/02 15/11/01 24/08/01 14/05/01 15/02/01 -
Price 1.21 1.25 0.95 0.70 0.74 0.45 0.44 -
P/RPS 0.43 0.66 0.84 1.61 0.48 0.40 0.58 -18.13%
P/EPS 2.94 4.28 5.74 9.38 2.14 1.51 3.31 -7.61%
EY 34.06 23.36 17.41 10.66 46.78 66.22 30.25 8.25%
DY 12.40 4.80 6.32 0.00 16.89 0.00 0.00 -
P/NAPS 0.38 0.42 0.32 0.24 0.26 0.16 0.17 71.21%

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