[IOICORP] QoQ Cumulative 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- 77.07%
YoY- -1.72%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,646,459 706,088 2,410,500 1,604,595 953,985 364,650 1,291,578 17.51%
PBT 414,230 194,873 570,502 389,477 215,571 87,335 458,462 -6.52%
Tax -142,025 -67,356 -219,542 -143,065 -76,408 -24,620 -167,334 -10.32%
NP 272,205 127,517 350,960 246,412 139,163 62,715 291,128 -4.36%
-
NP to SH 272,205 127,517 350,960 246,412 139,163 62,715 291,128 -4.36%
-
Tax Rate 34.29% 34.56% 38.48% 36.73% 35.44% 28.19% 36.50% -
Total Cost 1,374,254 578,571 2,059,540 1,358,183 814,822 301,935 1,000,450 23.49%
-
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 90,044 - 127,745 50,632 50,482 - 105,115 -9.77%
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 10.68% 4.40% 12.92% 9.70% 5.57% 2.55% 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 182.85 79.68 283.04 190.15 113.38 43.38 153.59 12.29%
EPS 30.23 14.39 41.21 29.20 16.54 7.46 34.62 -8.62%
DPS 10.00 0.00 15.00 6.00 6.00 0.00 12.50 -13.78%
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 26.31 11.28 38.52 25.64 15.24 5.83 20.64 17.51%
EPS 4.35 2.04 5.61 3.94 2.22 1.00 4.65 -4.33%
DPS 1.44 0.00 2.04 0.81 0.81 0.00 1.68 -9.74%
NAPS 0.4072 0.463 0.4341 0.4059 0.3993 0.3936 0.3843 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 0.61 1.44 0.43 0.58 0.68 1.57 0.35 44.67%
P/EPS 3.67 7.99 2.96 3.77 4.66 9.12 1.53 78.90%
EY 27.23 12.51 33.78 26.55 21.48 10.97 65.32 -44.10%
DY 9.01 0.00 12.30 5.45 7.79 0.00 23.58 -47.25%
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 0.65 1.43 0.43 0.66 0.84 1.61 0.48 22.33%
P/EPS 3.90 7.92 2.94 4.28 5.74 9.38 2.14 49.03%
EY 25.62 12.62 34.06 23.36 17.41 10.66 46.78 -32.98%
DY 8.47 0.00 12.40 4.80 6.32 0.00 16.89 -36.80%
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