[IJM] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 27.59%
YoY- 25.61%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,247,956 1,363,895 1,520,452 1,654,398 1,563,540 1,295,195 1,266,333 -0.96%
PBT 220,416 206,800 210,305 215,226 178,556 191,770 177,065 15.70%
Tax -79,524 -61,076 -69,036 -75,760 -69,248 -69,227 -64,352 15.14%
NP 140,892 145,724 141,269 139,466 109,308 122,543 112,713 16.02%
-
NP to SH 140,892 145,724 141,269 139,466 109,308 122,543 112,713 16.02%
-
Tax Rate 36.08% 29.53% 32.83% 35.20% 38.78% 36.10% 36.34% -
Total Cost 1,107,064 1,218,171 1,379,182 1,514,932 1,454,232 1,172,652 1,153,620 -2.70%
-
Net Worth 1,488,728 1,442,738 1,386,632 1,487,440 1,428,291 1,438,518 1,387,887 4.78%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 55,775 24,585 36,817 - 43,263 24,032 -
Div Payout % - 38.28% 17.40% 26.40% - 35.30% 21.32% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,488,728 1,442,738 1,386,632 1,487,440 1,428,291 1,438,518 1,387,887 4.78%
NOSH 383,692 371,839 368,785 368,178 364,360 360,530 360,490 4.24%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 11.29% 10.68% 9.29% 8.43% 6.99% 9.46% 8.90% -
ROE 9.46% 10.10% 10.19% 9.38% 7.65% 8.52% 8.12% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 325.25 366.80 412.29 449.35 429.12 359.25 351.28 -4.99%
EPS 36.72 39.19 38.31 37.88 30.00 33.99 31.27 11.29%
DPS 0.00 15.00 6.67 10.00 0.00 12.00 6.67 -
NAPS 3.88 3.88 3.76 4.04 3.92 3.99 3.85 0.51%
Adjusted Per Share Value based on latest NOSH - 368,107
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 35.65 38.96 43.43 47.26 44.66 37.00 36.17 -0.95%
EPS 4.02 4.16 4.04 3.98 3.12 3.50 3.22 15.92%
DPS 0.00 1.59 0.70 1.05 0.00 1.24 0.69 -
NAPS 0.4253 0.4121 0.3961 0.4249 0.408 0.4109 0.3965 4.78%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 4.98 4.66 4.70 4.80 4.48 0.00 0.00 -
P/RPS 1.53 1.27 1.14 1.07 1.04 0.00 0.00 -
P/EPS 13.56 11.89 12.27 12.67 14.93 0.00 0.00 -
EY 7.37 8.41 8.15 7.89 6.70 0.00 0.00 -
DY 0.00 3.22 1.42 2.08 0.00 0.00 0.00 -
P/NAPS 1.28 1.20 1.25 1.19 1.14 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/05/04 26/02/04 13/11/03 20/08/03 21/05/03 29/04/03 20/11/02 -
Price 4.60 4.68 5.20 4.86 4.10 4.34 0.00 -
P/RPS 1.41 1.28 1.26 1.08 0.96 1.21 0.00 -
P/EPS 12.53 11.94 13.57 12.83 13.67 12.77 0.00 -
EY 7.98 8.37 7.37 7.79 7.32 7.83 0.00 -
DY 0.00 3.21 1.28 2.06 0.00 2.76 0.00 -
P/NAPS 1.19 1.21 1.38 1.20 1.05 1.09 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