[IOICORP] QoQ Cumulative Quarter Result on 31-Dec-2001 [#2]

Announcement Date
21-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 121.9%
YoY- 24.16%
Quarter Report
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 706,088 2,410,500 1,604,595 953,985 364,650 1,291,578 951,592 -18.02%
PBT 194,873 570,502 389,477 215,571 87,335 458,462 367,238 -34.43%
Tax -67,356 -219,542 -143,065 -76,408 -24,620 -167,334 -116,504 -30.57%
NP 127,517 350,960 246,412 139,163 62,715 291,128 250,734 -36.25%
-
NP to SH 127,517 350,960 246,412 139,163 62,715 291,128 250,734 -36.25%
-
Tax Rate 34.56% 38.48% 36.73% 35.44% 28.19% 36.50% 31.72% -
Total Cost 578,571 2,059,540 1,358,183 814,822 301,935 1,000,450 700,858 -11.98%
-
Net Worth 2,897,710 2,716,725 2,540,068 2,498,876 2,463,203 2,405,043 2,339,062 15.33%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 127,745 50,632 50,482 - 105,115 - -
Div Payout % - 36.40% 20.55% 36.28% - 36.11% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 2,897,710 2,716,725 2,540,068 2,498,876 2,463,203 2,405,043 2,339,062 15.33%
NOSH 886,150 851,637 843,876 841,372 840,683 840,924 841,389 3.51%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 18.06% 14.56% 15.36% 14.59% 17.20% 22.54% 26.35% -
ROE 4.40% 12.92% 9.70% 5.57% 2.55% 12.10% 10.72% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 79.68 283.04 190.15 113.38 43.38 153.59 113.10 -20.80%
EPS 14.39 41.21 29.20 16.54 7.46 34.62 29.80 -38.42%
DPS 0.00 15.00 6.00 6.00 0.00 12.50 0.00 -
NAPS 3.27 3.19 3.01 2.97 2.93 2.86 2.78 11.41%
Adjusted Per Share Value based on latest NOSH - 841,938
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 11.28 38.52 25.64 15.24 5.83 20.64 15.21 -18.05%
EPS 2.04 5.61 3.94 2.22 1.00 4.65 4.01 -36.24%
DPS 0.00 2.04 0.81 0.81 0.00 1.68 0.00 -
NAPS 0.463 0.4341 0.4059 0.3993 0.3936 0.3843 0.3738 15.31%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.15 1.22 1.10 0.77 0.68 0.53 0.49 -
P/RPS 1.44 0.43 0.58 0.68 1.57 0.35 0.43 123.67%
P/EPS 7.99 2.96 3.77 4.66 9.12 1.53 1.64 187.11%
EY 12.51 33.78 26.55 21.48 10.97 65.32 60.82 -65.12%
DY 0.00 12.30 5.45 7.79 0.00 23.58 0.00 -
P/NAPS 0.35 0.38 0.37 0.26 0.23 0.19 0.18 55.72%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 15/11/02 12/08/02 14/05/02 21/02/02 15/11/01 24/08/01 14/05/01 -
Price 1.14 1.21 1.25 0.95 0.70 0.74 0.45 -
P/RPS 1.43 0.43 0.66 0.84 1.61 0.48 0.40 133.62%
P/EPS 7.92 2.94 4.28 5.74 9.38 2.14 1.51 201.57%
EY 12.62 34.06 23.36 17.41 10.66 46.78 66.22 -66.84%
DY 0.00 12.40 4.80 6.32 0.00 16.89 0.00 -
P/NAPS 0.35 0.38 0.42 0.32 0.24 0.26 0.16 68.43%

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