[IOICORP] YoY Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
15-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 4.98%
YoY- 43.05%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 6,109,668 6,072,507 4,993,454 3,907,871 2,410,500 1,291,578 1,306,685 29.29%
PBT 1,152,873 1,220,854 1,112,045 812,626 570,502 458,462 501,647 14.86%
Tax -196,158 -134,341 -410,495 -310,574 -219,542 -167,334 -198,614 -0.20%
NP 956,715 1,086,513 701,550 502,052 350,960 291,128 303,033 21.10%
-
NP to SH 829,002 902,220 701,550 502,052 350,960 291,128 303,033 18.25%
-
Tax Rate 17.01% 11.00% 36.91% 38.22% 38.48% 36.50% 39.59% -
Total Cost 5,152,953 4,985,994 4,291,904 3,405,819 2,059,540 1,000,450 1,003,652 31.32%
-
Net Worth 1,142,415 4,868,697 3,899,320 2,810,133 2,716,725 2,405,043 2,157,298 -10.04%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 99,390 391,734 273,061 188,599 127,745 105,115 - -
Div Payout % 11.99% 43.42% 38.92% 37.57% 36.40% 36.11% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,142,415 4,868,697 3,899,320 2,810,133 2,716,725 2,405,043 2,157,298 -10.04%
NOSH 1,142,415 1,119,240 1,092,246 942,997 851,637 840,924 842,694 5.19%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 15.66% 17.89% 14.05% 12.85% 14.56% 22.54% 23.19% -
ROE 72.57% 18.53% 17.99% 17.87% 12.92% 12.10% 14.05% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 534.80 542.56 457.17 414.41 283.04 153.59 155.06 22.90%
EPS 14.51 80.61 64.23 53.24 41.21 34.62 35.96 -14.03%
DPS 8.70 35.00 25.00 20.00 15.00 12.50 0.00 -
NAPS 1.00 4.35 3.57 2.98 3.19 2.86 2.56 -14.49%
Adjusted Per Share Value based on latest NOSH - 1,041,321
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 97.63 97.03 79.79 62.45 38.52 20.64 20.88 29.29%
EPS 13.25 14.42 11.21 8.02 5.61 4.65 4.84 18.26%
DPS 1.59 6.26 4.36 3.01 2.04 1.68 0.00 -
NAPS 0.1825 0.778 0.6231 0.449 0.4341 0.3843 0.3447 -10.05%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.86 2.10 1.63 1.14 1.22 0.53 0.60 -
P/RPS 0.53 0.39 0.36 0.28 0.43 0.35 0.39 5.24%
P/EPS 3.94 2.61 2.54 2.14 2.96 1.53 1.67 15.37%
EY 25.37 38.39 39.40 46.70 33.78 65.32 59.93 -13.34%
DY 3.04 16.67 15.34 17.54 12.30 23.58 0.00 -
P/NAPS 2.86 0.48 0.46 0.38 0.38 0.19 0.23 52.17%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 16/08/06 16/08/05 16/08/04 15/08/03 12/08/02 24/08/01 16/08/00 -
Price 3.32 2.24 1.55 1.18 1.21 0.74 0.64 -
P/RPS 0.62 0.41 0.34 0.28 0.43 0.48 0.41 7.13%
P/EPS 4.58 2.78 2.41 2.22 2.94 2.14 1.78 17.05%
EY 21.86 35.99 41.44 45.12 34.06 46.78 56.19 -14.55%
DY 2.62 15.63 16.13 16.95 12.40 16.89 0.00 -
P/NAPS 3.32 0.51 0.43 0.40 0.38 0.26 0.25 53.85%

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