[IOICORP] QoQ Quarter Result on 30-Jun-2003 [#4]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
15-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 65.85%
YoY- 35.85%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,107,866 1,389,174 1,274,116 1,137,890 1,123,522 940,371 706,088 34.98%
PBT 247,809 280,756 253,270 238,602 159,794 219,357 194,873 17.35%
Tax -97,598 -105,411 -95,834 -95,212 -73,337 -74,669 -37,356 89.58%
NP 150,211 175,345 157,436 143,390 86,457 144,688 157,517 -3.11%
-
NP to SH 150,211 175,345 157,436 143,390 86,457 144,688 127,517 11.52%
-
Tax Rate 39.38% 37.55% 37.84% 39.90% 45.89% 34.04% 19.17% -
Total Cost 957,655 1,213,829 1,116,680 994,500 1,037,065 795,683 548,571 44.93%
-
Net Worth 3,744,031 3,517,624 3,186,329 3,103,138 2,742,453 2,588,287 2,897,710 18.61%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 128,693 - 104,132 - 91,458 - -
Div Payout % - 73.39% - 72.62% - 63.21% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 3,744,031 3,517,624 3,186,329 3,103,138 2,742,453 2,588,287 2,897,710 18.61%
NOSH 1,124,333 1,072,446 1,044,698 1,041,321 929,645 914,589 886,150 17.18%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 13.56% 12.62% 12.36% 12.60% 7.70% 15.39% 22.31% -
ROE 4.01% 4.98% 4.94% 4.62% 3.15% 5.59% 4.40% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 98.54 129.53 121.96 109.27 120.85 102.82 79.68 15.20%
EPS 13.36 16.35 15.07 13.77 9.30 15.82 14.39 -4.82%
DPS 0.00 12.00 0.00 10.00 0.00 10.00 0.00 -
NAPS 3.33 3.28 3.05 2.98 2.95 2.83 3.27 1.21%
Adjusted Per Share Value based on latest NOSH - 1,041,321
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 17.86 22.40 20.55 18.35 18.12 15.16 11.39 34.93%
EPS 2.42 2.83 2.54 2.31 1.39 2.33 2.06 11.32%
DPS 0.00 2.08 0.00 1.68 0.00 1.47 0.00 -
NAPS 0.6037 0.5672 0.5138 0.5004 0.4422 0.4174 0.4673 18.59%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.16 1.54 1.23 1.14 0.98 1.11 1.15 -
P/RPS 2.19 1.19 1.01 1.04 0.81 1.08 1.44 32.21%
P/EPS 16.17 9.42 8.16 8.28 10.54 7.02 7.99 59.92%
EY 6.19 10.62 12.25 12.08 9.49 14.25 12.51 -37.41%
DY 0.00 7.79 0.00 8.77 0.00 9.01 0.00 -
P/NAPS 0.65 0.47 0.40 0.38 0.33 0.39 0.35 51.03%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 14/05/04 17/02/04 17/11/03 15/08/03 16/05/03 18/02/03 15/11/02 -
Price 1.66 1.58 1.49 1.18 1.01 1.18 1.14 -
P/RPS 1.68 1.22 1.22 1.08 0.84 1.15 1.43 11.32%
P/EPS 12.43 9.66 9.89 8.57 10.86 7.46 7.92 35.01%
EY 8.05 10.35 10.11 11.67 9.21 13.41 12.62 -25.87%
DY 0.00 7.59 0.00 8.47 0.00 8.47 0.00 -
P/NAPS 0.50 0.48 0.49 0.40 0.34 0.42 0.35 26.81%

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