[IOICORP] QoQ TTM 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- 0.95%
YoY- 9.91%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 2,410,500 1,944,581 1,611,115 1,362,144 1,337,858 1,291,956 1,312,234 50.15%
PBT 569,310 479,807 474,486 451,127 468,669 471,817 449,960 17.03%
Tax -222,809 -195,946 -155,728 -146,055 -166,467 -159,504 -181,250 14.79%
NP 346,501 283,861 318,758 305,072 302,202 312,313 268,710 18.52%
-
NP to SH 346,501 283,861 318,758 305,072 302,202 312,313 268,710 18.52%
-
Tax Rate 39.14% 40.84% 32.82% 32.38% 35.52% 33.81% 40.28% -
Total Cost 2,063,999 1,660,720 1,292,357 1,057,072 1,035,656 979,643 1,043,524 57.76%
-
Net Worth 2,817,557 2,547,482 2,500,556 2,463,203 2,443,795 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 130,008 113,500 113,500 105,104 147,223 84,239 126,258 1.97%
Div Payout % 37.52% 39.98% 35.61% 34.45% 48.72% 26.97% 46.99% -
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 2,547,482 2,500,556 2,463,203 2,443,795 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 14.37% 14.60% 19.78% 22.40% 22.59% 24.17% 20.48% -
ROE 12.30% 11.14% 12.75% 12.39% 12.37% 13.38% 12.22% -
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 272.91 229.00 191.36 162.03 159.31 153.84 155.77 45.47%
EPS 39.23 33.43 37.86 36.29 35.99 37.19 31.90 14.82%
DPS 14.72 13.50 13.50 12.50 17.50 10.00 15.00 -1.25%
NAPS 3.19 3.00 2.97 2.93 2.91 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 38.52 31.07 25.74 21.77 21.38 20.64 20.97 50.15%
EPS 5.54 4.54 5.09 4.87 4.83 4.99 4.29 18.64%
DPS 2.08 1.81 1.81 1.68 2.35 1.35 2.02 1.97%
NAPS 0.4502 0.4071 0.3996 0.3936 0.3905 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 0.45 0.48 0.40 0.42 0.33 0.32 0.33 23.03%
P/EPS 3.11 3.29 2.03 1.87 1.47 1.32 1.60 55.93%
EY 32.16 30.39 49.17 53.37 67.90 75.90 62.55 -35.89%
DY 12.07 12.27 17.53 18.38 33.02 20.41 29.41 -44.86%
P/NAPS 0.38 0.37 0.26 0.23 0.18 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 - - - -
Price 1.21 1.25 0.95 0.70 0.00 0.00 0.00 -
P/RPS 0.44 0.55 0.50 0.43 0.00 0.00 0.00 -
P/EPS 3.08 3.74 2.51 1.93 0.00 0.00 0.00 -
EY 32.42 26.74 39.85 51.84 0.00 0.00 0.00 -
DY 12.16 10.80 14.21 17.86 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.32 0.24 0.00 0.00 0.00 -

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