[IOICORP] YoY Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -68.64%
YoY- 23.46%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,903,386 1,339,835 1,714,205 1,274,116 706,088 364,650 294,084 36.49%
PBT 338,736 225,969 321,031 253,270 194,873 87,335 94,372 23.72%
Tax -60,575 -12,967 -110,915 -95,834 -67,356 -24,620 -43,867 5.52%
NP 278,161 213,002 210,116 157,436 127,517 62,715 50,505 32.87%
-
NP to SH 255,669 173,424 210,116 157,436 127,517 62,715 50,505 31.01%
-
Tax Rate 17.88% 5.74% 34.55% 37.84% 34.56% 28.19% 46.48% -
Total Cost 1,625,225 1,126,833 1,504,089 1,116,680 578,571 301,935 243,579 37.18%
-
Net Worth 6,319,091 4,600,816 4,220,278 3,186,329 2,897,710 2,463,203 2,180,132 19.39%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 209,779 - - - - -
Div Payout % - - 99.84% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 6,319,091 4,600,816 4,220,278 3,186,329 2,897,710 2,463,203 2,180,132 19.39%
NOSH 1,210,553 1,116,703 1,122,414 1,044,698 886,150 840,683 841,750 6.24%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 14.61% 15.90% 12.26% 12.36% 18.06% 17.20% 17.17% -
ROE 4.05% 3.77% 4.98% 4.94% 4.40% 2.55% 2.32% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 157.23 119.98 152.72 121.96 79.68 43.38 34.94 28.47%
EPS 21.12 15.53 18.72 15.07 14.39 7.46 6.00 23.32%
DPS 0.00 0.00 18.69 0.00 0.00 0.00 0.00 -
NAPS 5.22 4.12 3.76 3.05 3.27 2.93 2.59 12.38%
Adjusted Per Share Value based on latest NOSH - 1,044,698
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 30.41 21.41 27.39 20.36 11.28 5.83 4.70 36.48%
EPS 4.09 2.77 3.36 2.52 2.04 1.00 0.81 30.96%
DPS 0.00 0.00 3.35 0.00 0.00 0.00 0.00 -
NAPS 1.0097 0.7352 0.6744 0.5092 0.463 0.3936 0.3484 19.39%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 3.24 2.38 1.87 1.23 1.15 0.68 0.58 -
P/RPS 2.06 1.98 1.22 1.01 1.44 1.57 1.66 3.66%
P/EPS 15.34 15.33 9.99 8.16 7.99 9.12 9.67 7.99%
EY 6.52 6.53 10.01 12.25 12.51 10.97 10.34 -7.39%
DY 0.00 0.00 9.99 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.58 0.50 0.40 0.35 0.23 0.22 18.83%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 14/11/06 16/11/05 10/11/04 17/11/03 15/11/02 15/11/01 15/11/00 -
Price 3.66 2.50 1.94 1.49 1.14 0.70 0.52 -
P/RPS 2.33 2.08 1.27 1.22 1.43 1.61 1.49 7.73%
P/EPS 17.33 16.10 10.36 9.89 7.92 9.38 8.67 12.22%
EY 5.77 6.21 9.65 10.11 12.62 10.66 11.54 -10.90%
DY 0.00 0.00 9.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.61 0.52 0.49 0.35 0.24 0.20 23.20%

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