[IOICORP] QoQ Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
14-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 45.14%
YoY- 34.66%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 3,194,333 1,714,205 4,993,454 3,771,156 2,663,290 1,274,116 3,907,871 -12.52%
PBT 636,401 321,031 1,112,045 781,835 534,026 253,270 812,626 -14.97%
Tax -122,233 -110,915 -410,495 -298,843 -201,245 -95,834 -310,574 -46.14%
NP 514,168 210,116 701,550 482,992 332,781 157,436 502,052 1.59%
-
NP to SH 514,168 210,116 701,550 482,992 332,781 157,436 502,052 1.59%
-
Tax Rate 19.21% 34.55% 36.91% 38.22% 37.68% 37.84% 38.22% -
Total Cost 2,680,165 1,504,089 4,291,904 3,288,164 2,330,509 1,116,680 3,405,819 -14.70%
-
Net Worth 4,475,415 4,220,278 3,899,320 3,598,128 3,472,865 3,186,329 2,810,133 36.18%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 224,331 209,779 273,061 129,662 127,056 - 188,599 12.20%
Div Payout % 43.63% 99.84% 38.92% 26.85% 38.18% - 37.57% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 4,475,415 4,220,278 3,899,320 3,598,128 3,472,865 3,186,329 2,810,133 36.18%
NOSH 1,121,657 1,122,414 1,092,246 1,080,518 1,058,800 1,044,698 942,997 12.20%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 16.10% 12.26% 14.05% 12.81% 12.50% 12.36% 12.85% -
ROE 11.49% 4.98% 17.99% 13.42% 9.58% 4.94% 17.87% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 284.79 152.72 457.17 349.01 251.54 121.96 414.41 -22.03%
EPS 45.84 18.72 64.23 44.70 31.43 15.07 53.24 -9.45%
DPS 20.00 18.69 25.00 12.00 12.00 0.00 20.00 0.00%
NAPS 3.99 3.76 3.57 3.33 3.28 3.05 2.98 21.37%
Adjusted Per Share Value based on latest NOSH - 1,124,333
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 51.51 27.64 80.52 60.81 42.95 20.55 63.01 -12.51%
EPS 8.29 3.39 11.31 7.79 5.37 2.54 8.10 1.55%
DPS 3.62 3.38 4.40 2.09 2.05 0.00 3.04 12.28%
NAPS 0.7217 0.6805 0.6288 0.5802 0.56 0.5138 0.4531 36.19%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.90 1.87 1.63 2.16 1.54 1.23 1.14 -
P/RPS 0.67 1.22 0.36 0.62 0.61 1.01 0.28 78.42%
P/EPS 4.14 9.99 2.54 4.83 4.90 8.16 2.14 54.94%
EY 24.13 10.01 39.40 20.69 20.41 12.25 46.70 -35.47%
DY 10.53 9.99 15.34 5.56 7.79 0.00 17.54 -28.72%
P/NAPS 0.48 0.50 0.46 0.65 0.47 0.40 0.38 16.76%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 17/02/05 10/11/04 16/08/04 14/05/04 17/02/04 17/11/03 15/08/03 -
Price 1.75 1.94 1.55 1.66 1.58 1.49 1.18 -
P/RPS 0.61 1.27 0.34 0.48 0.63 1.22 0.28 67.65%
P/EPS 3.82 10.36 2.41 3.71 5.03 9.89 2.22 43.35%
EY 26.19 9.65 41.44 26.93 19.89 10.11 45.12 -30.30%
DY 11.43 9.63 16.13 7.23 7.59 0.00 16.95 -23.00%
P/NAPS 0.44 0.52 0.43 0.50 0.48 0.49 0.40 6.52%

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