[IJM] QoQ Cumulative 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- 44.96%
YoY- -27.49%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,140,339 827,199 390,885 1,295,195 949,750 564,826 240,706 181.80%
PBT 157,729 107,613 44,639 191,770 132,799 84,097 36,412 165.49%
Tax -51,777 -37,880 -17,312 -69,227 -48,264 -28,581 -12,264 160.98%
NP 105,952 69,733 27,327 122,543 84,535 55,516 24,148 167.76%
-
NP to SH 105,952 69,733 27,327 122,543 84,535 55,516 24,148 167.76%
-
Tax Rate 32.83% 35.20% 38.78% 36.10% 36.34% 33.99% 33.68% -
Total Cost 1,034,387 757,466 363,558 1,172,652 865,215 509,310 216,558 183.35%
-
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 18,439 18,408 - 43,263 18,024 18,012 - -
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 7.64% 4.69% 1.91% 8.52% 6.09% 4.03% 1.78% -
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 309.21 224.67 107.28 359.25 263.46 156.78 66.79 177.51%
EPS 28.73 18.94 7.50 33.99 23.45 15.41 6.70 163.70%
DPS 5.00 5.00 0.00 12.00 5.00 5.00 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 31.26 22.68 10.72 35.51 26.04 15.49 6.60 181.76%
EPS 2.90 1.91 0.75 3.36 2.32 1.52 0.66 168.02%
DPS 0.51 0.50 0.00 1.19 0.49 0.49 0.00 -
NAPS 0.3802 0.4078 0.3916 0.3944 0.3805 0.3773 0.3725 1.37%
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 1.52 2.14 4.18 0.00 0.00 0.00 0.00 -
P/EPS 16.36 25.34 59.73 0.00 0.00 0.00 0.00 -
EY 6.11 3.95 1.67 0.00 0.00 0.00 0.00 -
DY 1.06 1.04 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 1.68 2.16 3.82 1.21 0.00 0.00 0.00 -
P/EPS 18.10 25.66 54.67 12.77 0.00 0.00 0.00 -
EY 5.53 3.90 1.83 7.83 0.00 0.00 0.00 -
DY 0.96 1.03 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