[IJM] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -42.84%
YoY- -2.19%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,295,195 1,266,333 1,129,652 962,824 857,391 778,017 724,924 47.08%
PBT 191,770 177,065 168,194 145,648 210,409 293,870 365,358 -34.85%
Tax -69,227 -64,352 -57,162 -49,056 -41,411 -47,410 -51,550 21.65%
NP 122,543 112,713 111,032 96,592 168,998 246,460 313,808 -46.48%
-
NP to SH 122,543 112,713 111,032 96,592 168,998 246,460 313,808 -46.48%
-
Tax Rate 36.10% 36.34% 33.99% 33.68% 19.68% 16.13% 14.11% -
Total Cost 1,172,652 1,153,620 1,018,620 866,232 688,393 531,557 411,116 100.74%
-
Net Worth 1,438,518 1,387,887 1,376,191 1,358,775 1,273,995 1,287,162 1,272,669 8.48%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 43,263 24,032 36,025 - 70,386 70,336 105,469 -44.70%
Div Payout % 35.30% 21.32% 32.45% - 41.65% 28.54% 33.61% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,438,518 1,387,887 1,376,191 1,358,775 1,273,995 1,287,162 1,272,669 8.48%
NOSH 360,530 360,490 360,259 360,417 351,932 351,683 351,566 1.68%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 9.46% 8.90% 9.83% 10.03% 19.71% 31.68% 43.29% -
ROE 8.52% 8.12% 8.07% 7.11% 13.27% 19.15% 24.66% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 359.25 351.28 313.57 267.14 243.62 221.23 206.20 44.64%
EPS 33.99 31.27 30.82 26.80 48.02 70.08 89.26 -47.37%
DPS 12.00 6.67 10.00 0.00 20.00 20.00 30.00 -45.62%
NAPS 3.99 3.85 3.82 3.77 3.62 3.66 3.62 6.68%
Adjusted Per Share Value based on latest NOSH - 360,417
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 35.51 34.72 30.97 26.40 23.51 21.33 19.87 47.11%
EPS 3.36 3.09 3.04 2.65 4.63 6.76 8.60 -46.46%
DPS 1.19 0.66 0.99 0.00 1.93 1.93 2.89 -44.56%
NAPS 0.3944 0.3805 0.3773 0.3725 0.3493 0.3529 0.3489 8.49%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 29/04/03 20/11/02 29/08/02 22/05/02 27/02/02 21/11/01 15/08/01 -
Price 4.34 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.77 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 7.83 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 2.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.00 0.00 0.00 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