[IOICORP] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
14-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -10.95%
YoY- -9.11%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 3,102,974 2,751,938 2,410,500 1,944,581 1,611,115 1,362,144 1,337,858 74.94%
PBT 768,565 677,146 569,310 479,807 474,486 451,127 468,669 38.93%
Tax -259,573 -237,577 -222,809 -195,946 -155,728 -146,055 -166,467 34.35%
NP 508,992 439,569 346,501 283,861 318,758 305,072 302,202 41.42%
-
NP to SH 478,992 409,569 346,501 283,861 318,758 305,072 302,202 35.82%
-
Tax Rate 33.77% 35.09% 39.14% 40.84% 32.82% 32.38% 35.52% -
Total Cost 2,593,982 2,312,369 2,063,999 1,660,720 1,292,357 1,057,072 1,035,656 84.12%
-
Net Worth 2,588,287 2,897,710 2,817,557 2,547,482 2,500,556 2,463,203 2,443,795 3.89%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 170,951 130,008 130,008 113,500 113,500 105,104 147,223 10.44%
Div Payout % 35.69% 31.74% 37.52% 39.98% 35.61% 34.45% 48.72% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 2,588,287 2,897,710 2,817,557 2,547,482 2,500,556 2,463,203 2,443,795 3.89%
NOSH 914,589 886,150 883,246 849,160 841,938 840,683 839,792 5.83%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 16.40% 15.97% 14.37% 14.60% 19.78% 22.40% 22.59% -
ROE 18.51% 14.13% 12.30% 11.14% 12.75% 12.39% 12.37% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 339.28 310.55 272.91 229.00 191.36 162.03 159.31 65.30%
EPS 52.37 46.22 39.23 33.43 37.86 36.29 35.99 28.32%
DPS 18.69 14.67 14.72 13.50 13.50 12.50 17.50 4.47%
NAPS 2.83 3.27 3.19 3.00 2.97 2.93 2.91 -1.83%
Adjusted Per Share Value based on latest NOSH - 849,160
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 49.58 43.97 38.52 31.07 25.74 21.77 21.38 74.93%
EPS 7.65 6.54 5.54 4.54 5.09 4.87 4.83 35.76%
DPS 2.73 2.08 2.08 1.81 1.81 1.68 2.35 10.47%
NAPS 0.4136 0.463 0.4502 0.4071 0.3996 0.3936 0.3905 3.89%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.11 1.15 1.22 1.10 0.77 0.68 0.53 -
P/RPS 0.33 0.37 0.45 0.48 0.40 0.42 0.33 0.00%
P/EPS 2.12 2.49 3.11 3.29 2.03 1.87 1.47 27.56%
EY 47.18 40.19 32.16 30.39 49.17 53.37 67.90 -21.49%
DY 16.84 12.76 12.07 12.27 17.53 18.38 33.02 -36.08%
P/NAPS 0.39 0.35 0.38 0.37 0.26 0.23 0.18 67.20%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 18/02/03 15/11/02 12/08/02 14/05/02 21/02/02 15/11/01 - -
Price 1.18 1.14 1.21 1.25 0.95 0.70 0.00 -
P/RPS 0.35 0.37 0.44 0.55 0.50 0.43 0.00 -
P/EPS 2.25 2.47 3.08 3.74 2.51 1.93 0.00 -
EY 44.38 40.54 32.42 26.74 39.85 51.84 0.00 -
DY 15.84 12.87 12.16 10.80 14.21 17.86 0.00 -
P/NAPS 0.42 0.35 0.38 0.42 0.32 0.24 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