[IOICORP] YoY Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 31.76%
YoY- 45.55%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 4,460,578 4,673,498 3,771,156 2,769,981 1,604,595 951,592 969,263 28.95%
PBT 875,045 910,569 781,835 574,024 389,477 367,238 355,217 16.20%
Tax -147,963 -221,170 -298,843 -215,362 -143,065 -116,504 -147,231 0.08%
NP 727,082 689,399 482,992 358,662 246,412 250,734 207,986 23.18%
-
NP to SH 617,094 689,399 482,992 358,662 246,412 250,734 207,986 19.86%
-
Tax Rate 16.91% 24.29% 38.22% 37.52% 36.73% 31.72% 41.45% -
Total Cost 3,733,496 3,984,099 3,288,164 2,411,319 1,358,183 700,858 761,277 30.32%
-
Net Worth 4,516,268 4,490,724 3,598,128 2,685,413 2,540,068 2,339,062 2,091,667 13.68%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 338,720 688,615 129,662 91,030 50,632 - - -
Div Payout % 54.89% 99.89% 26.85% 25.38% 20.55% - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 4,516,268 4,490,724 3,598,128 2,685,413 2,540,068 2,339,062 2,091,667 13.68%
NOSH 1,129,067 1,119,881 1,080,518 910,309 843,876 841,389 843,414 4.97%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 16.30% 14.75% 12.81% 12.95% 15.36% 26.35% 21.46% -
ROE 13.66% 15.35% 13.42% 13.36% 9.70% 10.72% 9.94% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 395.07 417.32 349.01 304.29 190.15 113.10 114.92 22.83%
EPS 54.65 61.56 44.70 39.40 29.20 29.80 24.66 14.17%
DPS 30.00 61.49 12.00 10.00 6.00 0.00 0.00 -
NAPS 4.00 4.01 3.33 2.95 3.01 2.78 2.48 8.28%
Adjusted Per Share Value based on latest NOSH - 929,645
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 71.28 74.68 60.26 44.26 25.64 15.21 15.49 28.95%
EPS 9.86 11.02 7.72 5.73 3.94 4.01 3.32 19.88%
DPS 5.41 11.00 2.07 1.45 0.81 0.00 0.00 -
NAPS 0.7217 0.7176 0.575 0.4291 0.4059 0.3738 0.3342 13.68%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.66 1.79 2.16 0.98 1.10 0.49 0.55 -
P/RPS 0.67 0.43 0.62 0.32 0.58 0.43 0.48 5.71%
P/EPS 4.87 2.91 4.83 2.49 3.77 1.64 2.23 13.89%
EY 20.55 34.39 20.69 40.20 26.55 60.82 44.84 -12.18%
DY 11.28 34.35 5.56 10.20 5.45 0.00 0.00 -
P/NAPS 0.67 0.45 0.65 0.33 0.37 0.18 0.22 20.38%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 23/06/06 16/05/05 14/05/04 16/05/03 14/05/02 14/05/01 15/05/00 -
Price 2.80 1.85 1.66 1.01 1.25 0.45 0.55 -
P/RPS 0.71 0.44 0.48 0.33 0.66 0.40 0.48 6.73%
P/EPS 5.12 3.01 3.71 2.56 4.28 1.51 2.23 14.85%
EY 19.52 33.28 26.93 39.01 23.36 66.22 44.84 -12.93%
DY 10.71 33.24 7.23 9.90 4.80 0.00 0.00 -
P/NAPS 0.70 0.46 0.50 0.34 0.42 0.16 0.22 21.26%

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