[IOICORP] QoQ TTM 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- -3.61%
YoY- 62.65%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 4,924,702 4,475,899 3,907,871 3,575,886 3,102,974 2,751,938 2,410,500 60.79%
PBT 932,422 871,023 812,626 754,751 768,565 677,146 569,310 38.82%
Tax -369,794 -339,052 -280,574 -263,055 -259,573 -237,577 -222,809 40.05%
NP 562,628 531,971 532,052 491,696 508,992 439,569 346,501 38.02%
-
NP to SH 562,628 531,971 502,052 461,696 478,992 409,569 346,501 38.02%
-
Tax Rate 39.66% 38.93% 34.53% 34.85% 33.77% 35.09% 39.14% -
Total Cost 4,362,074 3,943,928 3,375,819 3,084,190 2,593,982 2,312,369 2,063,999 64.46%
-
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 232,825 195,591 195,591 170,951 170,951 130,008 130,008 47.31%
Div Payout % 41.38% 36.77% 38.96% 37.03% 35.69% 31.74% 37.52% -
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 11.42% 11.89% 13.61% 13.75% 16.40% 15.97% 14.37% -
ROE 15.99% 16.70% 16.18% 16.84% 18.51% 14.13% 12.30% -
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 459.20 428.44 375.28 384.65 339.28 310.55 272.91 41.33%
EPS 52.46 50.92 48.21 49.66 52.37 46.22 39.23 21.31%
DPS 21.71 18.72 18.78 18.39 18.69 14.67 14.72 29.47%
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 78.69 71.52 62.45 57.14 49.58 43.97 38.52 60.78%
EPS 8.99 8.50 8.02 7.38 7.65 6.54 5.54 37.96%
DPS 3.72 3.13 3.13 2.73 2.73 2.08 2.08 47.18%
NAPS 0.5621 0.5092 0.4959 0.4382 0.4136 0.463 0.4502 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 0.34 0.29 0.30 0.25 0.33 0.37 0.45 -17.00%
P/EPS 2.94 2.42 2.36 1.97 2.12 2.49 3.11 -3.66%
EY 34.07 41.40 42.29 50.68 47.18 40.19 32.16 3.91%
DY 14.10 15.22 16.48 18.76 16.84 12.76 12.07 10.88%
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 0.34 0.35 0.31 0.26 0.35 0.37 0.44 -15.75%
P/EPS 3.01 2.93 2.45 2.03 2.25 2.47 3.08 -1.51%
EY 33.20 34.18 40.86 49.17 44.38 40.54 32.42 1.59%
DY 13.74 12.57 15.92 18.21 15.84 12.87 12.16 8.46%
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