[IJM] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 9.81%
YoY- 4.64%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 337,905 321,222 311,989 223,556 313,140 436,314 390,885 -9.22%
PBT 59,399 58,442 55,104 49,071 50,116 62,974 44,639 20.91%
Tax -22,853 -17,745 -19,881 -9,299 -13,897 -20,568 -17,312 20.27%
NP 36,546 40,697 35,223 39,772 36,219 42,406 27,327 21.32%
-
NP to SH 36,546 40,697 35,223 39,772 36,219 42,406 27,327 21.32%
-
Tax Rate 38.47% 30.36% 36.08% 18.95% 27.73% 32.66% 38.78% -
Total Cost 301,359 280,525 276,766 183,784 276,921 393,908 363,558 -11.72%
-
Net Worth 1,678,901 1,600,917 1,488,728 1,478,116 1,409,766 1,487,154 1,428,291 11.34%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 21,064 - 38,095 - 18,405 - -
Div Payout % - 51.76% - 95.79% - 43.40% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,678,901 1,600,917 1,488,728 1,478,116 1,409,766 1,487,154 1,428,291 11.34%
NOSH 442,981 421,294 383,692 380,957 374,937 368,107 364,360 13.87%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 10.82% 12.67% 11.29% 17.79% 11.57% 9.72% 6.99% -
ROE 2.18% 2.54% 2.37% 2.69% 2.57% 2.85% 1.91% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 76.28 76.25 81.31 58.68 83.52 118.53 107.28 -20.28%
EPS 8.25 9.66 9.18 10.44 9.66 11.52 7.50 6.54%
DPS 0.00 5.00 0.00 10.00 0.00 5.00 0.00 -
NAPS 3.79 3.80 3.88 3.88 3.76 4.04 3.92 -2.21%
Adjusted Per Share Value based on latest NOSH - 380,957
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 9.26 8.81 8.55 6.13 8.58 11.96 10.72 -9.27%
EPS 1.00 1.12 0.97 1.09 0.99 1.16 0.75 21.07%
DPS 0.00 0.58 0.00 1.04 0.00 0.50 0.00 -
NAPS 0.4603 0.4389 0.4081 0.4052 0.3865 0.4077 0.3916 11.34%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 4.60 4.78 4.98 4.66 4.70 4.80 4.48 -
P/RPS 6.03 6.27 6.12 7.94 5.63 4.05 4.18 27.58%
P/EPS 55.76 49.48 54.25 44.64 48.65 41.67 59.73 -4.46%
EY 1.79 2.02 1.84 2.24 2.06 2.40 1.67 4.72%
DY 0.00 1.05 0.00 2.15 0.00 1.04 0.00 -
P/NAPS 1.21 1.26 1.28 1.20 1.25 1.19 1.14 4.04%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 18/08/04 19/05/04 26/02/04 13/11/03 20/08/03 21/05/03 -
Price 4.66 4.56 4.60 4.68 5.20 4.86 4.10 -
P/RPS 6.11 5.98 5.66 7.98 6.23 4.10 3.82 36.65%
P/EPS 56.48 47.20 50.11 44.83 53.83 42.19 54.67 2.18%
EY 1.77 2.12 2.00 2.23 1.86 2.37 1.83 -2.19%
DY 0.00 1.10 0.00 2.14 0.00 1.03 0.00 -
P/NAPS 1.23 1.20 1.19 1.21 1.38 1.20 1.05 11.09%

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