[IOICORP] YoY Cumulative Quarter Result on 31-Dec-2001 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
21-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 121.9%
YoY- 24.16%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/12/00 31/12/99 CAGR
Revenue 3,194,333 2,663,290 1,646,459 953,985 634,448 634,448 636,649 -1.68%
PBT 636,401 534,026 414,230 215,571 198,951 198,951 248,519 -0.98%
Tax -122,233 -201,245 -142,025 -76,408 -86,867 -86,867 -96,118 -0.25%
NP 514,168 332,781 272,205 139,163 112,084 112,084 152,401 -1.27%
-
NP to SH 514,168 332,781 272,205 139,163 112,084 112,084 152,401 -1.27%
-
Tax Rate 19.21% 37.68% 34.29% 35.44% 43.66% 43.66% 38.68% -
Total Cost 2,680,165 2,330,509 1,374,254 814,822 522,364 522,364 484,248 -1.78%
-
Net Worth 4,475,415 3,472,865 2,548,263 2,498,876 2,197,890 0 2,043,271 -0.82%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/12/00 31/12/99 CAGR
Div 224,331 127,056 90,044 50,482 - 42,105 - -100.00%
Div Payout % 43.63% 38.18% 33.08% 36.28% - 37.57% - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/12/00 31/12/99 CAGR
Net Worth 4,475,415 3,472,865 2,548,263 2,498,876 2,197,890 0 2,043,271 -0.82%
NOSH 1,121,657 1,058,800 900,446 841,372 842,103 842,103 844,326 -0.29%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/12/00 31/12/99 CAGR
NP Margin 16.10% 12.50% 16.53% 14.59% 17.67% 17.67% 23.94% -
ROE 11.49% 9.58% 10.68% 5.57% 5.10% 0.00% 7.46% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/12/00 31/12/99 CAGR
RPS 284.79 251.54 182.85 113.38 75.34 75.34 75.40 -1.38%
EPS 45.84 31.43 30.23 16.54 13.31 13.31 18.05 -0.97%
DPS 20.00 12.00 10.00 6.00 0.00 5.00 0.00 -100.00%
NAPS 3.99 3.28 2.83 2.97 2.61 0.00 2.42 -0.52%
Adjusted Per Share Value based on latest NOSH - 841,938
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/12/00 31/12/99 CAGR
RPS 51.04 42.56 26.31 15.24 10.14 10.14 10.17 -1.68%
EPS 8.22 5.32 4.35 2.22 1.79 1.79 2.44 -1.26%
DPS 3.58 2.03 1.44 0.81 0.00 0.67 0.00 -100.00%
NAPS 0.7151 0.5549 0.4072 0.3993 0.3512 0.00 0.3265 -0.82%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 26/12/00 - -
Price 1.90 1.54 1.11 0.77 0.51 0.51 0.00 -
P/RPS 0.67 0.61 0.61 0.68 0.68 0.68 0.00 -100.00%
P/EPS 4.14 4.90 3.67 4.66 3.83 3.83 0.00 -100.00%
EY 24.13 20.41 27.23 21.48 26.10 26.10 0.00 -100.00%
DY 10.53 7.79 9.01 7.79 0.00 9.80 0.00 -100.00%
P/NAPS 0.48 0.47 0.39 0.26 0.20 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/12/00 31/12/99 CAGR
Date 17/02/05 17/02/04 18/02/03 21/02/02 15/02/01 - 15/02/00 -
Price 1.75 1.58 1.18 0.95 0.44 0.00 0.50 -
P/RPS 0.61 0.63 0.65 0.84 0.58 0.00 0.66 0.08%
P/EPS 3.82 5.03 3.90 5.74 3.31 0.00 2.77 -0.33%
EY 26.19 19.89 25.62 17.41 30.25 0.00 36.10 0.33%
DY 11.43 7.59 8.47 6.32 0.00 0.00 0.00 -100.00%
P/NAPS 0.44 0.48 0.42 0.32 0.17 0.00 0.21 -0.77%

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