[IOICORP] YoY TTM Result on 31-Dec-2002 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
18-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 16.95%
YoY- 50.27%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
Revenue 5,886,559 5,524,497 4,924,702 3,102,974 1,611,115 1,304,484 1,312,234 34.98%
PBT 1,177,280 1,214,420 932,422 768,565 474,486 452,079 449,960 21.19%
Tax -254,088 -331,483 -369,794 -259,573 -155,728 -189,363 -181,250 6.98%
NP 923,192 882,937 562,628 508,992 318,758 262,716 268,710 27.98%
-
NP to SH 790,317 882,937 562,628 478,992 318,758 262,716 268,710 24.06%
-
Tax Rate 21.58% 27.30% 39.66% 33.77% 32.82% 41.89% 40.28% -
Total Cost 4,963,367 4,641,560 4,362,074 2,593,982 1,292,357 1,041,768 1,043,524 36.57%
-
Net Worth 6,578,475 4,473,331 3,517,624 2,588,287 2,500,556 0 2,198,648 24.49%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
Div 504,933 580,613 232,825 170,951 113,500 84,138 126,258 31.92%
Div Payout % 63.89% 65.76% 41.38% 35.69% 35.61% 32.03% 46.99% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
Net Worth 6,578,475 4,473,331 3,517,624 2,588,287 2,500,556 0 2,198,648 24.49%
NOSH 1,124,525 1,121,135 1,072,446 914,589 841,938 842,393 842,393 5.94%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
NP Margin 15.68% 15.98% 11.42% 16.40% 19.78% 20.14% 20.48% -
ROE 12.01% 19.74% 15.99% 18.51% 12.75% 0.00% 12.22% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
RPS 523.47 492.76 459.20 339.28 191.36 154.85 155.77 27.41%
EPS 70.28 78.75 52.46 52.37 37.86 31.19 31.90 17.10%
DPS 45.00 51.69 21.71 18.69 13.50 10.00 15.00 24.55%
NAPS 5.85 3.99 3.28 2.83 2.97 0.00 2.61 17.50%
Adjusted Per Share Value based on latest NOSH - 914,589
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
RPS 94.92 89.08 79.41 50.04 25.98 21.03 21.16 34.98%
EPS 12.74 14.24 9.07 7.72 5.14 4.24 4.33 24.07%
DPS 8.14 9.36 3.75 2.76 1.83 1.36 2.04 31.86%
NAPS 1.0608 0.7213 0.5672 0.4174 0.4032 0.00 0.3545 24.49%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 26/12/00 -
Price 2.48 1.90 1.54 1.11 0.77 0.51 0.51 -
P/RPS 0.47 0.39 0.34 0.33 0.40 0.33 0.33 7.32%
P/EPS 3.53 2.41 2.94 2.12 2.03 1.64 1.60 17.13%
EY 28.34 41.45 34.07 47.18 49.17 61.15 62.55 -14.63%
DY 18.15 27.21 14.10 16.84 17.53 19.61 29.41 -9.19%
P/NAPS 0.42 0.48 0.47 0.39 0.26 0.00 0.20 15.98%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
Date 23/02/06 17/02/05 17/02/04 18/02/03 21/02/02 - - -
Price 2.76 1.75 1.58 1.18 0.95 0.00 0.00 -
P/RPS 0.53 0.36 0.34 0.35 0.50 0.00 0.00 -
P/EPS 3.93 2.22 3.01 2.25 2.51 0.00 0.00 -
EY 25.46 45.00 33.20 44.38 39.85 0.00 0.00 -
DY 16.30 29.54 13.74 15.84 14.21 0.00 0.00 -
P/NAPS 0.47 0.44 0.48 0.42 0.32 0.00 0.00 -

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