[IJM] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -7.49%
YoY- 3.86%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 436,314 390,885 345,445 384,924 324,120 240,706 273,878 36.52%
PBT 62,974 44,639 58,971 48,702 47,685 36,412 -9,994 -
Tax -20,568 -17,312 -20,963 -19,683 -16,317 -12,264 9,994 -
NP 42,406 27,327 38,008 29,019 31,368 24,148 0 -
-
NP to SH 42,406 27,327 38,008 29,019 31,368 24,148 -15,847 -
-
Tax Rate 32.66% 38.78% 35.55% 40.42% 34.22% 33.68% - -
Total Cost 393,908 363,558 307,437 355,905 292,752 216,558 273,878 27.50%
-
Net Worth 1,487,154 1,428,291 1,081,880 1,387,865 1,377,307 1,358,775 1,274,803 10.84%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 18,405 - 25,243 - 18,027 - 17,607 3.00%
Div Payout % 43.40% - 66.42% - 57.47% - 0.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 1,487,154 1,428,291 1,081,880 1,387,865 1,377,307 1,358,775 1,274,803 10.84%
NOSH 368,107 364,360 360,626 360,484 360,551 360,417 352,155 3.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.72% 6.99% 11.00% 7.54% 9.68% 10.03% 0.00% -
ROE 2.85% 1.91% 3.51% 2.09% 2.28% 1.78% -1.24% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 118.53 107.28 95.79 106.78 89.90 66.79 77.77 32.53%
EPS 11.52 7.50 10.54 8.05 8.70 6.70 -4.50 -
DPS 5.00 0.00 7.00 0.00 5.00 0.00 5.00 0.00%
NAPS 4.04 3.92 3.00 3.85 3.82 3.77 3.62 7.61%
Adjusted Per Share Value based on latest NOSH - 360,484
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 12.46 11.17 9.87 11.00 9.26 6.88 7.82 36.53%
EPS 1.21 0.78 1.09 0.83 0.90 0.69 -0.45 -
DPS 0.53 0.00 0.72 0.00 0.51 0.00 0.50 3.97%
NAPS 0.4248 0.408 0.3091 0.3965 0.3934 0.3882 0.3642 10.83%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 4.80 4.48 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.05 4.18 0.00 0.00 0.00 0.00 0.00 -
P/EPS 41.67 59.73 0.00 0.00 0.00 0.00 0.00 -
EY 2.40 1.67 0.00 0.00 0.00 0.00 0.00 -
DY 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.14 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 20/08/03 21/05/03 29/04/03 20/11/02 29/08/02 22/05/02 27/02/02 -
Price 4.86 4.10 4.34 0.00 0.00 0.00 0.00 -
P/RPS 4.10 3.82 4.53 0.00 0.00 0.00 0.00 -
P/EPS 42.19 54.67 41.18 0.00 0.00 0.00 0.00 -
EY 2.37 1.83 2.43 0.00 0.00 0.00 0.00 -
DY 1.03 0.00 1.61 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.05 1.45 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