[IOICORP] YoY 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- 21.9%
YoY- 24.15%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/12/00 31/12/99 CAGR
Revenue 1,480,128 1,389,174 940,371 589,335 340,364 340,364 350,519 -1.50%
PBT 315,370 280,756 219,357 128,236 104,579 104,579 128,267 -0.94%
Tax -11,318 -105,411 -74,669 -51,788 -43,000 -43,000 -51,849 1.61%
NP 304,052 175,345 144,688 76,448 61,579 61,579 76,418 -1.44%
-
NP to SH 304,052 175,345 144,688 76,448 61,579 61,579 76,418 -1.44%
-
Tax Rate 3.59% 37.55% 34.04% 40.38% 41.12% 41.12% 40.42% -
Total Cost 1,176,076 1,213,829 795,683 512,887 278,785 278,785 274,101 -1.52%
-
Net Worth 4,473,331 3,517,624 2,588,287 2,500,556 2,198,648 0 2,043,442 -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 224,227 128,693 91,458 50,516 42,119 42,119 42,219 -1.74%
Div Payout % 73.75% 73.39% 63.21% 66.08% 68.40% 68.40% 55.25% -
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 4,473,331 3,517,624 2,588,287 2,500,556 2,198,648 0 2,043,442 -0.82%
NOSH 1,121,135 1,072,446 914,589 841,938 842,393 842,393 844,397 -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 20.54% 12.62% 15.39% 12.97% 18.09% 18.09% 21.80% -
ROE 6.80% 4.98% 5.59% 3.06% 2.80% 0.00% 3.74% -
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 132.02 129.53 102.82 70.00 40.40 40.40 41.51 -1.20%
EPS 27.12 16.35 15.82 9.08 7.31 7.31 9.05 -1.14%
DPS 20.00 12.00 10.00 6.00 5.00 5.00 5.00 -1.44%
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 23.87 22.40 15.16 9.50 5.49 5.49 5.65 -1.50%
EPS 4.90 2.83 2.33 1.23 0.99 0.99 1.23 -1.44%
DPS 3.62 2.08 1.47 0.81 0.68 0.68 0.68 -1.74%
NAPS 0.7213 0.5672 0.4174 0.4032 0.3545 0.00 0.3295 -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 1.44 1.19 1.08 1.10 1.26 1.26 0.00 -100.00%
P/EPS 7.01 9.42 7.02 8.48 6.98 6.98 0.00 -100.00%
EY 14.27 10.62 14.25 11.79 14.33 14.33 0.00 -100.00%
DY 10.53 7.79 9.01 7.79 9.80 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 1.33 1.22 1.15 1.36 1.09 0.00 1.20 -0.10%
P/EPS 6.45 9.66 7.46 10.46 6.02 0.00 5.52 -0.16%
EY 15.50 10.35 13.41 9.56 16.61 0.00 18.10 0.16%
DY 11.43 7.59 8.47 6.32 11.36 0.00 10.00 -0.14%
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