[IOICORP] QoQ Quarter Result on 30-Jun-2002 [#4]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
12-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -1.59%
YoY- 161.3%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 1,123,522 940,371 706,088 805,905 650,610 589,335 364,650 111.88%
PBT 159,794 219,357 194,873 181,025 173,906 128,236 87,335 49.64%
Tax -73,337 -74,669 -37,356 -75,477 -66,657 -51,788 -24,620 107.16%
NP 86,457 144,688 157,517 105,548 107,249 76,448 62,715 23.89%
-
NP to SH 86,457 144,688 127,517 105,548 107,249 76,448 62,715 23.89%
-
Tax Rate 45.89% 34.04% 19.17% 41.69% 38.33% 40.38% 28.19% -
Total Cost 1,037,065 795,683 548,571 700,357 543,361 512,887 301,935 127.81%
-
Net Worth 2,742,453 2,588,287 2,897,710 2,817,557 2,555,973 2,500,556 2,463,203 7.42%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 91,458 - 79,492 - 50,516 - -
Div Payout % - 63.21% - 75.31% - 66.08% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 2,742,453 2,588,287 2,897,710 2,817,557 2,555,973 2,500,556 2,463,203 7.42%
NOSH 929,645 914,589 886,150 883,246 849,160 841,938 840,683 6.94%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 7.70% 15.39% 22.31% 13.10% 16.48% 12.97% 17.20% -
ROE 3.15% 5.59% 4.40% 3.75% 4.20% 3.06% 2.55% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 120.85 102.82 79.68 91.24 76.62 70.00 43.38 98.11%
EPS 9.30 15.82 14.39 11.95 12.63 9.08 7.46 15.84%
DPS 0.00 10.00 0.00 9.00 0.00 6.00 0.00 -
NAPS 2.95 2.83 3.27 3.19 3.01 2.97 2.93 0.45%
Adjusted Per Share Value based on latest NOSH - 883,246
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 17.95 15.03 11.28 12.88 10.40 9.42 5.83 111.78%
EPS 1.38 2.31 2.04 1.69 1.71 1.22 1.00 23.97%
DPS 0.00 1.46 0.00 1.27 0.00 0.81 0.00 -
NAPS 0.4382 0.4136 0.463 0.4502 0.4084 0.3996 0.3936 7.42%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.98 1.11 1.15 1.22 1.10 0.77 0.68 -
P/RPS 0.81 1.08 1.44 1.34 1.44 1.10 1.57 -35.69%
P/EPS 10.54 7.02 7.99 10.21 8.71 8.48 9.12 10.13%
EY 9.49 14.25 12.51 9.80 11.48 11.79 10.97 -9.21%
DY 0.00 9.01 0.00 7.38 0.00 7.79 0.00 -
P/NAPS 0.33 0.39 0.35 0.38 0.37 0.26 0.23 27.23%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 16/05/03 18/02/03 15/11/02 12/08/02 14/05/02 21/02/02 15/11/01 -
Price 1.01 1.18 1.14 1.21 1.25 0.95 0.70 -
P/RPS 0.84 1.15 1.43 1.33 1.63 1.36 1.61 -35.21%
P/EPS 10.86 7.46 7.92 10.13 9.90 10.46 9.38 10.26%
EY 9.21 13.41 12.62 9.88 10.10 9.56 10.66 -9.29%
DY 0.00 8.47 0.00 7.44 0.00 6.32 0.00 -
P/NAPS 0.34 0.42 0.35 0.38 0.42 0.32 0.24 26.16%

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