[IOICORP] QoQ Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 31.76%
YoY- 45.55%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 2,663,290 1,274,116 3,907,871 2,769,981 1,646,459 706,088 2,410,500 6.85%
PBT 534,026 253,270 812,626 574,024 414,230 194,873 570,502 -4.29%
Tax -201,245 -95,834 -310,574 -215,362 -142,025 -67,356 -219,542 -5.62%
NP 332,781 157,436 502,052 358,662 272,205 127,517 350,960 -3.47%
-
NP to SH 332,781 157,436 502,052 358,662 272,205 127,517 350,960 -3.47%
-
Tax Rate 37.68% 37.84% 38.22% 37.52% 34.29% 34.56% 38.48% -
Total Cost 2,330,509 1,116,680 3,405,819 2,411,319 1,374,254 578,571 2,059,540 8.56%
-
Net Worth 3,472,865 3,186,329 2,810,133 2,685,413 2,548,263 2,897,710 2,716,725 17.73%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 127,056 - 188,599 91,030 90,044 - 127,745 -0.35%
Div Payout % 38.18% - 37.57% 25.38% 33.08% - 36.40% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 3,472,865 3,186,329 2,810,133 2,685,413 2,548,263 2,897,710 2,716,725 17.73%
NOSH 1,058,800 1,044,698 942,997 910,309 900,446 886,150 851,637 15.57%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.50% 12.36% 12.85% 12.95% 16.53% 18.06% 14.56% -
ROE 9.58% 4.94% 17.87% 13.36% 10.68% 4.40% 12.92% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 251.54 121.96 414.41 304.29 182.85 79.68 283.04 -7.54%
EPS 31.43 15.07 53.24 39.40 30.23 14.39 41.21 -16.48%
DPS 12.00 0.00 20.00 10.00 10.00 0.00 15.00 -13.78%
NAPS 3.28 3.05 2.98 2.95 2.83 3.27 3.19 1.86%
Adjusted Per Share Value based on latest NOSH - 929,645
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 42.56 20.36 62.45 44.26 26.31 11.28 38.52 6.85%
EPS 5.32 2.52 8.02 5.73 4.35 2.04 5.61 -3.46%
DPS 2.03 0.00 3.01 1.45 1.44 0.00 2.04 -0.32%
NAPS 0.5549 0.5092 0.449 0.4291 0.4072 0.463 0.4341 17.73%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.54 1.23 1.14 0.98 1.11 1.15 1.22 -
P/RPS 0.61 1.01 0.28 0.32 0.61 1.44 0.43 26.17%
P/EPS 4.90 8.16 2.14 2.49 3.67 7.99 2.96 39.80%
EY 20.41 12.25 46.70 40.20 27.23 12.51 33.78 -28.46%
DY 7.79 0.00 17.54 10.20 9.01 0.00 12.30 -26.18%
P/NAPS 0.47 0.40 0.38 0.33 0.39 0.35 0.38 15.17%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 17/02/04 17/11/03 15/08/03 16/05/03 18/02/03 15/11/02 12/08/02 -
Price 1.58 1.49 1.18 1.01 1.18 1.14 1.21 -
P/RPS 0.63 1.22 0.28 0.33 0.65 1.43 0.43 28.90%
P/EPS 5.03 9.89 2.22 2.56 3.90 7.92 2.94 42.90%
EY 19.89 10.11 45.12 39.01 25.62 12.62 34.06 -30.06%
DY 7.59 0.00 16.95 9.90 8.47 0.00 12.40 -27.84%
P/NAPS 0.48 0.49 0.40 0.34 0.42 0.35 0.38 16.80%

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