[IOICORP] QoQ TTM 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- 22.07%
YoY- 14.66%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 3,575,886 3,102,974 2,751,938 2,410,500 1,944,581 1,611,115 1,362,144 90.41%
PBT 754,751 768,565 677,146 569,310 479,807 474,486 451,127 40.97%
Tax -263,055 -259,573 -237,577 -222,809 -195,946 -155,728 -146,055 48.08%
NP 491,696 508,992 439,569 346,501 283,861 318,758 305,072 37.50%
-
NP to SH 461,696 478,992 409,569 346,501 283,861 318,758 305,072 31.84%
-
Tax Rate 34.85% 33.77% 35.09% 39.14% 40.84% 32.82% 32.38% -
Total Cost 3,084,190 2,593,982 2,312,369 2,063,999 1,660,720 1,292,357 1,057,072 104.31%
-
Net Worth 2,742,453 2,588,287 2,897,710 2,817,557 2,547,482 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 170,951 170,951 130,008 130,008 113,500 113,500 105,104 38.34%
Div Payout % 37.03% 35.69% 31.74% 37.52% 39.98% 35.61% 34.45% -
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 2,547,482 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 13.75% 16.40% 15.97% 14.37% 14.60% 19.78% 22.40% -
ROE 16.84% 18.51% 14.13% 12.30% 11.14% 12.75% 12.39% -
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 384.65 339.28 310.55 272.91 229.00 191.36 162.03 78.05%
EPS 49.66 52.37 46.22 39.23 33.43 37.86 36.29 23.28%
DPS 18.39 18.69 14.67 14.72 13.50 13.50 12.50 29.38%
NAPS 2.95 2.83 3.27 3.19 3.00 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 57.14 49.58 43.97 38.52 31.07 25.74 21.77 90.38%
EPS 7.38 7.65 6.54 5.54 4.54 5.09 4.87 31.96%
DPS 2.73 2.73 2.08 2.08 1.81 1.81 1.68 38.26%
NAPS 0.4382 0.4136 0.463 0.4502 0.4071 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 0.25 0.33 0.37 0.45 0.48 0.40 0.42 -29.26%
P/EPS 1.97 2.12 2.49 3.11 3.29 2.03 1.87 3.53%
EY 50.68 47.18 40.19 32.16 30.39 49.17 53.37 -3.39%
DY 18.76 16.84 12.76 12.07 12.27 17.53 18.38 1.37%
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 0.26 0.35 0.37 0.44 0.55 0.50 0.43 -28.51%
P/EPS 2.03 2.25 2.47 3.08 3.74 2.51 1.93 3.42%
EY 49.17 44.38 40.54 32.42 26.74 39.85 51.84 -3.46%
DY 18.21 15.84 12.87 12.16 10.80 14.21 17.86 1.30%
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