[IOICORP] QoQ 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- -40.25%
YoY- -19.39%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,389,174 1,274,116 1,137,890 1,123,522 940,371 706,088 805,905 43.62%
PBT 280,756 253,270 238,602 159,794 219,357 194,873 181,025 33.87%
Tax -105,411 -95,834 -95,212 -73,337 -74,669 -37,356 -75,477 24.86%
NP 175,345 157,436 143,390 86,457 144,688 157,517 105,548 40.13%
-
NP to SH 175,345 157,436 143,390 86,457 144,688 127,517 105,548 40.13%
-
Tax Rate 37.55% 37.84% 39.90% 45.89% 34.04% 19.17% 41.69% -
Total Cost 1,213,829 1,116,680 994,500 1,037,065 795,683 548,571 700,357 44.14%
-
Net Worth 3,517,624 3,186,329 3,103,138 2,742,453 2,588,287 2,897,710 2,817,557 15.89%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 128,693 - 104,132 - 91,458 - 79,492 37.75%
Div Payout % 73.39% - 72.62% - 63.21% - 75.31% -
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 3,517,624 3,186,329 3,103,138 2,742,453 2,588,287 2,897,710 2,817,557 15.89%
NOSH 1,072,446 1,044,698 1,041,321 929,645 914,589 886,150 883,246 13.77%
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 12.62% 12.36% 12.60% 7.70% 15.39% 22.31% 13.10% -
ROE 4.98% 4.94% 4.62% 3.15% 5.59% 4.40% 3.75% -
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 129.53 121.96 109.27 120.85 102.82 79.68 91.24 26.23%
EPS 16.35 15.07 13.77 9.30 15.82 14.39 11.95 23.17%
DPS 12.00 0.00 10.00 0.00 10.00 0.00 9.00 21.07%
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 22.40 20.55 18.35 18.12 15.16 11.39 13.00 43.58%
EPS 2.83 2.54 2.31 1.39 2.33 2.06 1.70 40.33%
DPS 2.08 0.00 1.68 0.00 1.47 0.00 1.28 38.09%
NAPS 0.5672 0.5138 0.5004 0.4422 0.4174 0.4673 0.4543 15.90%
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 1.19 1.01 1.04 0.81 1.08 1.44 1.34 -7.58%
P/EPS 9.42 8.16 8.28 10.54 7.02 7.99 10.21 -5.21%
EY 10.62 12.25 12.08 9.49 14.25 12.51 9.80 5.48%
DY 7.79 0.00 8.77 0.00 9.01 0.00 7.38 3.66%
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 1.22 1.22 1.08 0.84 1.15 1.43 1.33 -5.57%
P/EPS 9.66 9.89 8.57 10.86 7.46 7.92 10.13 -3.10%
EY 10.35 10.11 11.67 9.21 13.41 12.62 9.88 3.13%
DY 7.59 0.00 8.47 0.00 8.47 0.00 7.44 1.33%
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