[IJM] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 1.29%
YoY- 25.34%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 1,284,888 1,247,956 1,363,895 1,520,452 1,654,398 1,563,540 1,295,195 -0.53%
PBT 233,768 220,416 206,800 210,305 215,226 178,556 191,770 14.12%
Tax -70,980 -79,524 -61,076 -69,036 -75,760 -69,248 -69,227 1.68%
NP 162,788 140,892 145,724 141,269 139,466 109,308 122,543 20.86%
-
NP to SH 162,788 140,892 145,724 141,269 139,466 109,308 122,543 20.86%
-
Tax Rate 30.36% 36.08% 29.53% 32.83% 35.20% 38.78% 36.10% -
Total Cost 1,122,100 1,107,064 1,218,171 1,379,182 1,514,932 1,454,232 1,172,652 -2.89%
-
Net Worth 1,530,482 1,488,728 1,442,738 1,386,632 1,487,440 1,428,291 1,438,518 4.22%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 80,551 - 55,775 24,585 36,817 - 43,263 51.40%
Div Payout % 49.48% - 38.28% 17.40% 26.40% - 35.30% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,530,482 1,488,728 1,442,738 1,386,632 1,487,440 1,428,291 1,438,518 4.22%
NOSH 402,758 383,692 371,839 368,785 368,178 364,360 360,530 7.67%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 12.67% 11.29% 10.68% 9.29% 8.43% 6.99% 9.46% -
ROE 10.64% 9.46% 10.10% 10.19% 9.38% 7.65% 8.52% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 319.02 325.25 366.80 412.29 449.35 429.12 359.25 -7.61%
EPS 38.64 36.72 39.19 38.31 37.88 30.00 33.99 8.93%
DPS 20.00 0.00 15.00 6.67 10.00 0.00 12.00 40.61%
NAPS 3.80 3.88 3.88 3.76 4.04 3.92 3.99 -3.20%
Adjusted Per Share Value based on latest NOSH - 374,937
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 35.23 34.21 37.39 41.68 45.36 42.87 35.51 -0.52%
EPS 4.46 3.86 4.00 3.87 3.82 3.00 3.36 20.80%
DPS 2.21 0.00 1.53 0.67 1.01 0.00 1.19 51.14%
NAPS 0.4196 0.4081 0.3955 0.3802 0.4078 0.3916 0.3944 4.21%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 4.78 4.98 4.66 4.70 4.80 4.48 0.00 -
P/RPS 1.50 1.53 1.27 1.14 1.07 1.04 0.00 -
P/EPS 11.83 13.56 11.89 12.27 12.67 14.93 0.00 -
EY 8.46 7.37 8.41 8.15 7.89 6.70 0.00 -
DY 4.18 0.00 3.22 1.42 2.08 0.00 0.00 -
P/NAPS 1.26 1.28 1.20 1.25 1.19 1.14 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 19/05/04 26/02/04 13/11/03 20/08/03 21/05/03 29/04/03 -
Price 4.56 4.60 4.68 5.20 4.86 4.10 4.34 -
P/RPS 1.43 1.41 1.28 1.26 1.08 0.96 1.21 11.79%
P/EPS 11.28 12.53 11.94 13.57 12.83 13.67 12.77 -7.94%
EY 8.86 7.98 8.37 7.37 7.79 7.32 7.83 8.59%
DY 4.39 0.00 3.21 1.28 2.06 0.00 2.76 36.29%
P/NAPS 1.20 1.19 1.21 1.38 1.20 1.05 1.09 6.62%

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