[IOICORP] YoY Quarter Result on 30-Jun-2003 [#4]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
15-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 65.85%
YoY- 35.85%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,649,090 1,399,009 1,222,298 1,137,890 805,905 339,986 337,422 30.25%
PBT 277,828 310,285 330,210 238,602 181,025 91,224 146,430 11.25%
Tax -48,195 -50,441 -111,652 -95,212 -75,477 -50,830 -51,383 -1.06%
NP 229,633 259,844 218,558 143,390 105,548 40,394 95,047 15.82%
-
NP to SH 211,908 212,821 218,558 143,390 105,548 40,394 95,047 14.29%
-
Tax Rate 17.35% 16.26% 33.81% 39.90% 41.69% 55.72% 35.09% -
Total Cost 1,419,457 1,139,165 1,003,740 994,500 700,357 299,592 242,375 34.23%
-
Net Worth 5,914,266 4,613,914 4,026,068 3,103,138 2,817,557 2,401,805 2,151,373 18.34%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 31,937 167,575 146,607 104,132 79,492 62,984 42,019 -4.46%
Div Payout % 15.07% 78.74% 67.08% 72.62% 75.31% 155.93% 44.21% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 5,914,266 4,613,914 4,026,068 3,103,138 2,817,557 2,401,805 2,151,373 18.34%
NOSH 1,182,853 1,117,170 1,127,750 1,041,321 883,246 839,792 840,380 5.85%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 13.92% 18.57% 17.88% 12.60% 13.10% 11.88% 28.17% -
ROE 3.58% 4.61% 5.43% 4.62% 3.75% 1.68% 4.42% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 139.42 125.23 108.38 109.27 91.24 40.48 40.15 23.04%
EPS 3.58 19.05 19.38 13.77 11.95 4.81 11.31 -17.43%
DPS 2.70 15.00 13.00 10.00 9.00 7.50 5.00 -9.75%
NAPS 5.00 4.13 3.57 2.98 3.19 2.86 2.56 11.79%
Adjusted Per Share Value based on latest NOSH - 1,041,321
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 26.59 22.56 19.71 18.35 13.00 5.48 5.44 30.25%
EPS 3.42 3.43 3.52 2.31 1.70 0.65 1.53 14.33%
DPS 0.51 2.70 2.36 1.68 1.28 1.02 0.68 -4.67%
NAPS 0.9537 0.744 0.6492 0.5004 0.4543 0.3873 0.3469 18.34%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.86 2.10 1.63 1.14 1.22 0.53 0.60 -
P/RPS 2.05 1.68 1.50 1.04 1.34 1.31 1.49 5.45%
P/EPS 15.96 11.02 8.41 8.28 10.21 11.02 5.31 20.12%
EY 6.26 9.07 11.89 12.08 9.80 9.08 18.85 -16.77%
DY 0.94 7.14 7.98 8.77 7.38 14.15 8.33 -30.47%
P/NAPS 0.57 0.51 0.46 0.38 0.38 0.19 0.23 16.32%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 16/08/06 16/08/05 16/08/04 15/08/03 12/08/02 24/08/01 16/08/00 -
Price 3.32 2.24 1.55 1.18 1.21 0.74 0.64 -
P/RPS 2.38 1.79 1.43 1.08 1.33 1.83 1.59 6.95%
P/EPS 18.53 11.76 8.00 8.57 10.13 15.38 5.66 21.84%
EY 5.40 8.50 12.50 11.67 9.88 6.50 17.67 -17.92%
DY 0.81 6.70 8.39 8.47 7.44 10.14 7.81 -31.44%
P/NAPS 0.66 0.54 0.43 0.40 0.38 0.26 0.25 17.55%

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