[IOICORP] YoY Cumulative Quarter Result on 31-Mar-2002 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
14-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 77.07%
YoY- -1.72%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 4,673,498 3,771,156 2,769,981 1,604,595 951,592 969,263 0 -100.00%
PBT 910,569 781,835 574,024 389,477 367,238 355,217 0 -100.00%
Tax -221,170 -298,843 -215,362 -143,065 -116,504 -147,231 0 -100.00%
NP 689,399 482,992 358,662 246,412 250,734 207,986 0 -100.00%
-
NP to SH 689,399 482,992 358,662 246,412 250,734 207,986 0 -100.00%
-
Tax Rate 24.29% 38.22% 37.52% 36.73% 31.72% 41.45% - -
Total Cost 3,984,099 3,288,164 2,411,319 1,358,183 700,858 761,277 0 -100.00%
-
Net Worth 4,490,724 3,598,128 2,685,413 2,540,068 2,339,062 2,091,667 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div 688,615 129,662 91,030 50,632 - - - -100.00%
Div Payout % 99.89% 26.85% 25.38% 20.55% - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 4,490,724 3,598,128 2,685,413 2,540,068 2,339,062 2,091,667 0 -100.00%
NOSH 1,119,881 1,080,518 910,309 843,876 841,389 843,414 844,009 -0.30%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 14.75% 12.81% 12.95% 15.36% 26.35% 21.46% 0.00% -
ROE 15.35% 13.42% 13.36% 9.70% 10.72% 9.94% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 417.32 349.01 304.29 190.15 113.10 114.92 0.00 -100.00%
EPS 61.56 44.70 39.40 29.20 29.80 24.66 0.00 -100.00%
DPS 61.49 12.00 10.00 6.00 0.00 0.00 0.00 -100.00%
NAPS 4.01 3.33 2.95 3.01 2.78 2.48 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 849,160
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 75.36 60.81 44.67 25.87 15.34 15.63 0.00 -100.00%
EPS 11.12 7.79 5.78 3.97 4.04 3.35 0.00 -100.00%
DPS 11.10 2.09 1.47 0.82 0.00 0.00 0.00 -100.00%
NAPS 0.7241 0.5802 0.433 0.4096 0.3772 0.3373 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 1.79 2.16 0.98 1.10 0.49 0.55 0.00 -
P/RPS 0.43 0.62 0.32 0.58 0.43 0.48 0.00 -100.00%
P/EPS 2.91 4.83 2.49 3.77 1.64 2.23 0.00 -100.00%
EY 34.39 20.69 40.20 26.55 60.82 44.84 0.00 -100.00%
DY 34.35 5.56 10.20 5.45 0.00 0.00 0.00 -100.00%
P/NAPS 0.45 0.65 0.33 0.37 0.18 0.22 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 16/05/05 14/05/04 16/05/03 14/05/02 14/05/01 15/05/00 - -
Price 1.85 1.66 1.01 1.25 0.45 0.55 0.00 -
P/RPS 0.44 0.48 0.33 0.66 0.40 0.48 0.00 -100.00%
P/EPS 3.01 3.71 2.56 4.28 1.51 2.23 0.00 -100.00%
EY 33.28 26.93 39.01 23.36 66.22 44.84 0.00 -100.00%
DY 33.24 7.23 9.90 4.80 0.00 0.00 0.00 -100.00%
P/NAPS 0.46 0.50 0.34 0.42 0.16 0.22 0.00 -100.00%

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