[IJM] QoQ Cumulative 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- 155.18%
YoY- 25.61%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 311,989 1,363,895 1,140,339 827,199 390,885 1,295,195 949,750 -52.35%
PBT 55,104 206,800 157,729 107,613 44,639 191,770 132,799 -44.33%
Tax -19,881 -61,076 -51,777 -37,880 -17,312 -69,227 -48,264 -44.60%
NP 35,223 145,724 105,952 69,733 27,327 122,543 84,535 -44.18%
-
NP to SH 35,223 145,724 105,952 69,733 27,327 122,543 84,535 -44.18%
-
Tax Rate 36.08% 29.53% 32.83% 35.20% 38.78% 36.10% 36.34% -
Total Cost 276,766 1,218,171 1,034,387 757,466 363,558 1,172,652 865,215 -53.19%
-
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 18,439 18,408 - 43,263 18,024 -
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 2.37% 10.10% 7.64% 4.69% 1.91% 8.52% 6.09% -
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 81.31 366.80 309.21 224.67 107.28 359.25 263.46 -54.29%
EPS 9.18 39.19 28.73 18.94 7.50 33.99 23.45 -46.45%
DPS 0.00 15.00 5.00 5.00 0.00 12.00 5.00 -
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 8.91 38.96 32.58 23.63 11.17 37.00 27.13 -52.36%
EPS 1.01 4.16 3.03 1.99 0.78 3.50 2.41 -43.96%
DPS 0.00 1.59 0.53 0.53 0.00 1.24 0.51 -
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 6.12 1.27 1.52 2.14 4.18 0.00 0.00 -
P/EPS 54.25 11.89 16.36 25.34 59.73 0.00 0.00 -
EY 1.84 8.41 6.11 3.95 1.67 0.00 0.00 -
DY 0.00 3.22 1.06 1.04 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 5.66 1.28 1.68 2.16 3.82 1.21 0.00 -
P/EPS 50.11 11.94 18.10 25.66 54.67 12.77 0.00 -
EY 2.00 8.37 5.53 3.90 1.83 7.83 0.00 -
DY 0.00 3.21 0.96 1.03 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