[IOICORP] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
15-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 18.2%
YoY- 34.25%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 3,907,871 3,575,886 3,102,974 2,751,938 2,410,500 1,944,581 1,611,115 80.82%
PBT 812,626 754,751 768,565 677,146 569,310 479,807 474,486 43.28%
Tax -280,574 -263,055 -259,573 -237,577 -222,809 -195,946 -155,728 48.22%
NP 532,052 491,696 508,992 439,569 346,501 283,861 318,758 40.84%
-
NP to SH 502,052 461,696 478,992 409,569 346,501 283,861 318,758 35.48%
-
Tax Rate 34.53% 34.85% 33.77% 35.09% 39.14% 40.84% 32.82% -
Total Cost 3,375,819 3,084,190 2,593,982 2,312,369 2,063,999 1,660,720 1,292,357 90.00%
-
Net Worth 3,103,138 2,742,453 2,588,287 2,897,710 2,817,557 2,547,482 2,500,556 15.52%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 195,591 170,951 170,951 130,008 130,008 113,500 113,500 43.88%
Div Payout % 38.96% 37.03% 35.69% 31.74% 37.52% 39.98% 35.61% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 3,103,138 2,742,453 2,588,287 2,897,710 2,817,557 2,547,482 2,500,556 15.52%
NOSH 1,041,321 929,645 914,589 886,150 883,246 849,160 841,938 15.26%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 13.61% 13.75% 16.40% 15.97% 14.37% 14.60% 19.78% -
ROE 16.18% 16.84% 18.51% 14.13% 12.30% 11.14% 12.75% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 375.28 384.65 339.28 310.55 272.91 229.00 191.36 56.86%
EPS 48.21 49.66 52.37 46.22 39.23 33.43 37.86 17.53%
DPS 18.78 18.39 18.69 14.67 14.72 13.50 13.50 24.69%
NAPS 2.98 2.95 2.83 3.27 3.19 3.00 2.97 0.22%
Adjusted Per Share Value based on latest NOSH - 886,150
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 63.01 57.66 50.04 44.37 38.87 31.36 25.98 80.80%
EPS 8.10 7.44 7.72 6.60 5.59 4.58 5.14 35.53%
DPS 3.15 2.76 2.76 2.10 2.10 1.83 1.83 43.77%
NAPS 0.5004 0.4422 0.4174 0.4673 0.4543 0.4108 0.4032 15.53%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.14 0.98 1.11 1.15 1.22 1.10 0.77 -
P/RPS 0.30 0.25 0.33 0.37 0.45 0.48 0.40 -17.49%
P/EPS 2.36 1.97 2.12 2.49 3.11 3.29 2.03 10.59%
EY 42.29 50.68 47.18 40.19 32.16 30.39 49.17 -9.58%
DY 16.48 18.76 16.84 12.76 12.07 12.27 17.53 -4.04%
P/NAPS 0.38 0.33 0.39 0.35 0.38 0.37 0.26 28.87%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 15/08/03 16/05/03 18/02/03 15/11/02 12/08/02 14/05/02 21/02/02 -
Price 1.18 1.01 1.18 1.14 1.21 1.25 0.95 -
P/RPS 0.31 0.26 0.35 0.37 0.44 0.55 0.50 -27.35%
P/EPS 2.45 2.03 2.25 2.47 3.08 3.74 2.51 -1.60%
EY 40.86 49.17 44.38 40.54 32.42 26.74 39.85 1.68%
DY 15.92 18.21 15.84 12.87 12.16 10.80 14.21 7.89%
P/NAPS 0.40 0.34 0.42 0.35 0.38 0.42 0.32 16.08%

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