[IOICORP] YoY Annualized Quarter Result on 30-Jun-2002 [#4]

Announcement Date
12-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 6.82%
YoY- 20.55%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 6,072,507 4,993,454 3,907,871 2,410,500 1,291,578 1,306,685 1,411,917 -1.53%
PBT 1,220,854 1,112,045 812,626 570,502 458,462 501,647 462,190 -1.02%
Tax -134,341 -410,495 -310,574 -219,542 -167,334 -198,614 -82,528 -0.51%
NP 1,086,513 701,550 502,052 350,960 291,128 303,033 379,662 -1.11%
-
NP to SH 902,220 701,550 502,052 350,960 291,128 303,033 379,662 -0.91%
-
Tax Rate 11.00% 36.91% 38.22% 38.48% 36.50% 39.59% 17.86% -
Total Cost 4,985,994 4,291,904 3,405,819 2,059,540 1,000,450 1,003,652 1,032,255 -1.66%
-
Net Worth 4,868,697 3,899,320 2,810,133 2,716,725 2,405,043 2,157,298 1,916,461 -0.98%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 391,734 273,061 188,599 127,745 105,115 - - -100.00%
Div Payout % 43.42% 38.92% 37.57% 36.40% 36.11% - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 4,868,697 3,899,320 2,810,133 2,716,725 2,405,043 2,157,298 1,916,461 -0.98%
NOSH 1,119,240 1,092,246 942,997 851,637 840,924 842,694 844,256 -0.29%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 17.89% 14.05% 12.85% 14.56% 22.54% 23.19% 26.89% -
ROE 18.53% 17.99% 17.87% 12.92% 12.10% 14.05% 19.81% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 542.56 457.17 414.41 283.04 153.59 155.06 167.24 -1.24%
EPS 80.61 64.23 53.24 41.21 34.62 35.96 44.97 -0.61%
DPS 35.00 25.00 20.00 15.00 12.50 0.00 0.00 -100.00%
NAPS 4.35 3.57 2.98 3.19 2.86 2.56 2.27 -0.68%
Adjusted Per Share Value based on latest NOSH - 883,246
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 97.03 79.79 62.45 38.52 20.64 20.88 22.56 -1.53%
EPS 14.42 11.21 8.02 5.61 4.65 4.84 6.07 -0.91%
DPS 6.26 4.36 3.01 2.04 1.68 0.00 0.00 -100.00%
NAPS 0.778 0.6231 0.449 0.4341 0.3843 0.3447 0.3062 -0.98%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 2.10 1.63 1.14 1.22 0.53 0.60 0.00 -
P/RPS 0.39 0.36 0.28 0.43 0.35 0.39 0.00 -100.00%
P/EPS 2.61 2.54 2.14 2.96 1.53 1.67 0.00 -100.00%
EY 38.39 39.40 46.70 33.78 65.32 59.93 0.00 -100.00%
DY 16.67 15.34 17.54 12.30 23.58 0.00 0.00 -100.00%
P/NAPS 0.48 0.46 0.38 0.38 0.19 0.23 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 16/08/05 16/08/04 15/08/03 12/08/02 24/08/01 16/08/00 - -
Price 2.24 1.55 1.18 1.21 0.74 0.64 0.00 -
P/RPS 0.41 0.34 0.28 0.43 0.48 0.41 0.00 -100.00%
P/EPS 2.78 2.41 2.22 2.94 2.14 1.78 0.00 -100.00%
EY 35.99 41.44 45.12 34.06 46.78 56.19 0.00 -100.00%
DY 15.63 16.13 16.95 12.40 16.89 0.00 0.00 -100.00%
P/NAPS 0.51 0.43 0.40 0.38 0.26 0.25 0.00 -100.00%

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