[IOICORP] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 111.38%
YoY- 22.25%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 4,139,170 3,008,385 3,194,333 2,663,290 1,646,459 953,985 634,448 36.67%
PBT 861,505 592,827 636,401 534,026 414,230 215,571 198,951 27.65%
Tax -169,728 -104,710 -122,233 -201,245 -142,025 -76,408 -86,867 11.80%
NP 691,777 488,117 514,168 332,781 272,205 139,163 112,084 35.41%
-
NP to SH 638,270 402,265 514,168 332,781 272,205 139,163 112,084 33.61%
-
Tax Rate 19.70% 17.66% 19.21% 37.68% 34.29% 35.44% 43.66% -
Total Cost 3,447,393 2,520,268 2,680,165 2,330,509 1,374,254 814,822 522,364 36.93%
-
Net Worth 6,868,618 6,555,014 4,475,415 3,472,865 2,548,263 2,498,876 2,197,890 20.90%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 426,244 336,154 224,331 127,056 90,044 50,482 - -
Div Payout % 66.78% 83.57% 43.63% 38.18% 33.08% 36.28% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 6,868,618 6,555,014 4,475,415 3,472,865 2,548,263 2,498,876 2,197,890 20.90%
NOSH 1,217,840 1,120,515 1,121,657 1,058,800 900,446 841,372 842,103 6.33%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 16.71% 16.23% 16.10% 12.50% 16.53% 14.59% 17.67% -
ROE 9.29% 6.14% 11.49% 9.58% 10.68% 5.57% 5.10% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 339.88 268.48 284.79 251.54 182.85 113.38 75.34 28.52%
EPS 52.41 35.90 45.84 31.43 30.23 16.54 13.31 25.64%
DPS 35.00 30.00 20.00 12.00 10.00 6.00 0.00 -
NAPS 5.64 5.85 3.99 3.28 2.83 2.97 2.61 13.69%
Adjusted Per Share Value based on latest NOSH - 1,072,446
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 66.14 48.07 51.04 42.56 26.31 15.24 10.14 36.67%
EPS 10.20 6.43 8.22 5.32 4.35 2.22 1.79 33.62%
DPS 6.81 5.37 3.58 2.03 1.44 0.81 0.00 -
NAPS 1.0976 1.0474 0.7151 0.5549 0.4072 0.3993 0.3512 20.90%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.68 2.48 1.90 1.54 1.11 0.77 0.51 -
P/RPS 1.08 0.92 0.67 0.61 0.61 0.68 0.68 8.01%
P/EPS 7.02 6.91 4.14 4.90 3.67 4.66 3.83 10.62%
EY 14.24 14.48 24.13 20.41 27.23 21.48 26.10 -9.60%
DY 9.51 12.10 10.53 7.79 9.01 7.79 0.00 -
P/NAPS 0.65 0.42 0.48 0.47 0.39 0.26 0.20 21.69%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 13/02/07 23/02/06 17/02/05 17/02/04 18/02/03 21/02/02 15/02/01 -
Price 3.92 2.76 1.75 1.58 1.18 0.95 0.44 -
P/RPS 1.15 1.03 0.61 0.63 0.65 0.84 0.58 12.07%
P/EPS 7.48 7.69 3.82 5.03 3.90 5.74 3.31 14.54%
EY 13.37 13.01 26.19 19.89 25.62 17.41 30.25 -12.71%
DY 8.93 10.87 11.43 7.59 8.47 6.32 0.00 -
P/NAPS 0.70 0.47 0.44 0.48 0.42 0.32 0.17 26.58%

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