[IOICORP] QoQ Quarter Result on 30-Sep-2001 [#1]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
15-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 55.26%
YoY- 24.18%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 805,905 650,610 589,335 364,650 339,986 317,144 340,364 77.92%
PBT 181,025 173,906 128,236 87,335 91,224 168,287 104,579 44.31%
Tax -75,477 -66,657 -51,788 -24,620 -50,830 -29,637 -43,000 45.66%
NP 105,548 107,249 76,448 62,715 40,394 138,650 61,579 43.36%
-
NP to SH 105,548 107,249 76,448 62,715 40,394 138,650 61,579 43.36%
-
Tax Rate 41.69% 38.33% 40.38% 28.19% 55.72% 17.61% 41.12% -
Total Cost 700,357 543,361 512,887 301,935 299,592 178,494 278,785 85.11%
-
Net Worth 2,817,557 2,555,973 2,500,556 2,463,203 2,401,805 2,334,627 2,198,648 18.03%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 79,492 - 50,516 - 62,984 - 42,119 52.89%
Div Payout % 75.31% - 66.08% - 155.93% - 68.40% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 2,817,557 2,555,973 2,500,556 2,463,203 2,401,805 2,334,627 2,198,648 18.03%
NOSH 883,246 849,160 841,938 840,683 839,792 839,794 842,393 3.21%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 13.10% 16.48% 12.97% 17.20% 11.88% 43.72% 18.09% -
ROE 3.75% 4.20% 3.06% 2.55% 1.68% 5.94% 2.80% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 91.24 76.62 70.00 43.38 40.48 37.76 40.40 72.39%
EPS 11.95 12.63 9.08 7.46 4.81 16.51 7.31 38.89%
DPS 9.00 0.00 6.00 0.00 7.50 0.00 5.00 48.13%
NAPS 3.19 3.01 2.97 2.93 2.86 2.78 2.61 14.35%
Adjusted Per Share Value based on latest NOSH - 840,683
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 12.88 10.40 9.42 5.83 5.43 5.07 5.44 77.92%
EPS 1.69 1.71 1.22 1.00 0.65 2.22 0.98 43.94%
DPS 1.27 0.00 0.81 0.00 1.01 0.00 0.67 53.34%
NAPS 0.4502 0.4084 0.3996 0.3936 0.3838 0.3731 0.3513 18.03%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.22 1.10 0.77 0.68 0.53 0.49 0.51 -
P/RPS 1.34 1.44 1.10 1.57 1.31 1.30 1.26 4.20%
P/EPS 10.21 8.71 8.48 9.12 11.02 2.97 6.98 28.94%
EY 9.80 11.48 11.79 10.97 9.08 33.69 14.33 -22.43%
DY 7.38 0.00 7.79 0.00 14.15 0.00 9.80 -17.27%
P/NAPS 0.38 0.37 0.26 0.23 0.19 0.18 0.20 53.58%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 12/08/02 14/05/02 21/02/02 15/11/01 24/08/01 14/05/01 15/02/01 -
Price 1.21 1.25 0.95 0.70 0.74 0.45 0.44 -
P/RPS 1.33 1.63 1.36 1.61 1.83 1.19 1.09 14.22%
P/EPS 10.13 9.90 10.46 9.38 15.38 2.73 6.02 41.60%
EY 9.88 10.10 9.56 10.66 6.50 36.69 16.61 -29.33%
DY 7.44 0.00 6.32 0.00 10.14 0.00 11.36 -24.64%
P/NAPS 0.38 0.42 0.32 0.24 0.26 0.16 0.17 71.21%

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