[IJM] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
29-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 8.72%
YoY- -27.49%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,520,452 1,654,398 1,563,540 1,295,195 1,266,333 1,129,652 962,824 35.56%
PBT 210,305 215,226 178,556 191,770 177,065 168,194 145,648 27.72%
Tax -69,036 -75,760 -69,248 -69,227 -64,352 -57,162 -49,056 25.55%
NP 141,269 139,466 109,308 122,543 112,713 111,032 96,592 28.81%
-
NP to SH 141,269 139,466 109,308 122,543 112,713 111,032 96,592 28.81%
-
Tax Rate 32.83% 35.20% 38.78% 36.10% 36.34% 33.99% 33.68% -
Total Cost 1,379,182 1,514,932 1,454,232 1,172,652 1,153,620 1,018,620 866,232 36.31%
-
Net Worth 1,386,632 1,487,440 1,428,291 1,438,518 1,387,887 1,376,191 1,358,775 1.36%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 24,585 36,817 - 43,263 24,032 36,025 - -
Div Payout % 17.40% 26.40% - 35.30% 21.32% 32.45% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,386,632 1,487,440 1,428,291 1,438,518 1,387,887 1,376,191 1,358,775 1.36%
NOSH 368,785 368,178 364,360 360,530 360,490 360,259 360,417 1.54%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.29% 8.43% 6.99% 9.46% 8.90% 9.83% 10.03% -
ROE 10.19% 9.38% 7.65% 8.52% 8.12% 8.07% 7.11% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 412.29 449.35 429.12 359.25 351.28 313.57 267.14 33.51%
EPS 38.31 37.88 30.00 33.99 31.27 30.82 26.80 26.86%
DPS 6.67 10.00 0.00 12.00 6.67 10.00 0.00 -
NAPS 3.76 4.04 3.92 3.99 3.85 3.82 3.77 -0.17%
Adjusted Per Share Value based on latest NOSH - 360,626
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 43.43 47.26 44.66 37.00 36.17 32.27 27.50 35.57%
EPS 4.04 3.98 3.12 3.50 3.22 3.17 2.76 28.88%
DPS 0.70 1.05 0.00 1.24 0.69 1.03 0.00 -
NAPS 0.3961 0.4249 0.408 0.4109 0.3965 0.3931 0.3882 1.35%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 4.70 4.80 4.48 0.00 0.00 0.00 0.00 -
P/RPS 1.14 1.07 1.04 0.00 0.00 0.00 0.00 -
P/EPS 12.27 12.67 14.93 0.00 0.00 0.00 0.00 -
EY 8.15 7.89 6.70 0.00 0.00 0.00 0.00 -
DY 1.42 2.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.19 1.14 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 13/11/03 20/08/03 21/05/03 29/04/03 20/11/02 29/08/02 22/05/02 -
Price 5.20 4.86 4.10 4.34 0.00 0.00 0.00 -
P/RPS 1.26 1.08 0.96 1.21 0.00 0.00 0.00 -
P/EPS 13.57 12.83 13.67 12.77 0.00 0.00 0.00 -
EY 7.37 7.79 7.32 7.83 0.00 0.00 0.00 -
DY 1.28 2.06 0.00 2.76 0.00 0.00 0.00 -
P/NAPS 1.38 1.20 1.05 1.09 0.00 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