[IOICORP] YoY Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
18-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 6.73%
YoY- 95.6%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/12/00 CAGR
Revenue 6,016,770 6,388,666 5,326,580 3,292,918 1,907,970 1,268,896 1,268,896 36.47%
PBT 1,185,654 1,272,802 1,068,052 828,460 431,142 397,902 397,902 24.37%
Tax -209,420 -244,466 -402,490 -284,050 -152,816 -173,734 -173,734 3.80%
NP 976,234 1,028,336 665,562 544,410 278,326 224,168 224,168 34.17%
-
NP to SH 804,530 1,028,336 665,562 544,410 278,326 224,168 224,168 29.08%
-
Tax Rate 17.66% 19.21% 37.68% 34.29% 35.44% 43.66% 43.66% -
Total Cost 5,040,536 5,360,330 4,661,018 2,748,508 1,629,644 1,044,728 1,044,728 36.94%
-
Net Worth 6,555,014 4,475,415 3,472,865 2,548,263 2,498,876 2,197,890 0 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/12/00 CAGR
Div 672,309 448,663 254,112 180,089 100,964 - 84,210 51.44%
Div Payout % 83.57% 43.63% 38.18% 33.08% 36.28% - 37.57% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/12/00 CAGR
Net Worth 6,555,014 4,475,415 3,472,865 2,548,263 2,498,876 2,197,890 0 -
NOSH 1,120,515 1,121,657 1,058,800 900,446 841,372 842,103 842,103 5.87%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/12/00 CAGR
NP Margin 16.23% 16.10% 12.50% 16.53% 14.59% 17.67% 17.67% -
ROE 12.27% 22.98% 19.16% 21.36% 11.14% 10.20% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/12/00 CAGR
RPS 536.96 569.57 503.08 365.70 226.77 150.68 150.68 28.90%
EPS 71.80 91.68 62.86 60.46 33.08 26.62 26.62 21.92%
DPS 60.00 40.00 24.00 20.00 12.00 0.00 10.00 43.04%
NAPS 5.85 3.99 3.28 2.83 2.97 2.61 0.00 -
Adjusted Per Share Value based on latest NOSH - 914,589
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/12/00 CAGR
RPS 97.02 103.02 85.89 53.10 30.77 20.46 20.46 36.47%
EPS 12.97 16.58 10.73 8.78 4.49 3.61 3.61 29.11%
DPS 10.84 7.23 4.10 2.90 1.63 0.00 1.36 51.39%
NAPS 1.057 0.7217 0.56 0.4109 0.4029 0.3544 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/12/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 26/12/00 -
Price 2.48 1.90 1.54 1.11 0.77 0.51 0.51 -
P/RPS 0.46 0.33 0.31 0.30 0.34 0.34 0.34 6.22%
P/EPS 3.45 2.07 2.45 1.84 2.33 1.92 1.92 12.42%
EY 28.95 48.25 40.82 54.47 42.96 52.20 52.20 -11.11%
DY 24.19 21.05 15.58 18.02 15.58 0.00 19.61 4.28%
P/NAPS 0.42 0.48 0.47 0.39 0.26 0.20 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/12/00 CAGR
Date 23/02/06 17/02/05 17/02/04 18/02/03 21/02/02 15/02/01 - -
Price 2.76 1.75 1.58 1.18 0.95 0.44 0.00 -
P/RPS 0.51 0.31 0.31 0.32 0.42 0.29 0.00 -
P/EPS 3.84 1.91 2.51 1.95 2.87 1.65 0.00 -
EY 26.01 52.39 39.78 51.24 34.82 60.50 0.00 -
DY 21.74 22.86 15.19 16.95 12.63 0.00 0.00 -
P/NAPS 0.47 0.44 0.48 0.42 0.32 0.17 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