[IJM] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -28.1%
YoY- 13.16%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 223,556 313,140 436,314 390,885 345,445 384,924 324,120 -21.88%
PBT 49,071 50,116 62,974 44,639 58,971 48,702 47,685 1.92%
Tax -9,299 -13,897 -20,568 -17,312 -20,963 -19,683 -16,317 -31.19%
NP 39,772 36,219 42,406 27,327 38,008 29,019 31,368 17.09%
-
NP to SH 39,772 36,219 42,406 27,327 38,008 29,019 31,368 17.09%
-
Tax Rate 18.95% 27.73% 32.66% 38.78% 35.55% 40.42% 34.22% -
Total Cost 183,784 276,921 393,908 363,558 307,437 355,905 292,752 -26.62%
-
Net Worth 1,478,116 1,409,766 1,487,154 1,428,291 1,081,880 1,387,865 1,377,307 4.80%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 38,095 - 18,405 - 25,243 - 18,027 64.45%
Div Payout % 95.79% - 43.40% - 66.42% - 57.47% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,478,116 1,409,766 1,487,154 1,428,291 1,081,880 1,387,865 1,377,307 4.80%
NOSH 380,957 374,937 368,107 364,360 360,626 360,484 360,551 3.72%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 17.79% 11.57% 9.72% 6.99% 11.00% 7.54% 9.68% -
ROE 2.69% 2.57% 2.85% 1.91% 3.51% 2.09% 2.28% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 58.68 83.52 118.53 107.28 95.79 106.78 89.90 -24.69%
EPS 10.44 9.66 11.52 7.50 10.54 8.05 8.70 12.88%
DPS 10.00 0.00 5.00 0.00 7.00 0.00 5.00 58.53%
NAPS 3.88 3.76 4.04 3.92 3.00 3.85 3.82 1.04%
Adjusted Per Share Value based on latest NOSH - 364,360
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 6.39 8.95 12.46 11.17 9.87 11.00 9.26 -21.85%
EPS 1.14 1.03 1.21 0.78 1.09 0.83 0.90 17.01%
DPS 1.09 0.00 0.53 0.00 0.72 0.00 0.51 65.69%
NAPS 0.4222 0.4027 0.4248 0.408 0.3091 0.3965 0.3934 4.80%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 4.66 4.70 4.80 4.48 0.00 0.00 0.00 -
P/RPS 7.94 5.63 4.05 4.18 0.00 0.00 0.00 -
P/EPS 44.64 48.65 41.67 59.73 0.00 0.00 0.00 -
EY 2.24 2.06 2.40 1.67 0.00 0.00 0.00 -
DY 2.15 0.00 1.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.25 1.19 1.14 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 13/11/03 20/08/03 21/05/03 29/04/03 20/11/02 29/08/02 -
Price 4.68 5.20 4.86 4.10 4.34 0.00 0.00 -
P/RPS 7.98 6.23 4.10 3.82 4.53 0.00 0.00 -
P/EPS 44.83 53.83 42.19 54.67 41.18 0.00 0.00 -
EY 2.23 1.86 2.37 1.83 2.43 0.00 0.00 -
DY 2.14 0.00 1.03 0.00 1.61 0.00 0.00 -
P/NAPS 1.21 1.38 1.20 1.05 1.45 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