[IJM] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -28.37%
YoY- -64.28%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 1,445,374 1,295,195 1,223,628 1,059,755 878,466 857,391 700,062 62.21%
PBT 199,997 191,770 122,805 111,827 136,075 210,409 252,249 -14.34%
Tax -74,275 -69,227 -54,117 -44,217 -41,682 -41,411 -55,105 22.04%
NP 125,722 122,543 68,688 67,610 94,393 168,998 197,144 -25.93%
-
NP to SH 125,722 122,543 68,688 67,610 94,393 168,998 197,144 -25.93%
-
Tax Rate 37.14% 36.10% 44.07% 39.54% 30.63% 19.68% 21.85% -
Total Cost 1,319,652 1,172,652 1,154,940 992,145 784,073 688,393 502,918 90.35%
-
Net Worth 1,428,291 1,081,880 1,387,865 1,377,307 1,358,775 1,274,803 1,287,960 7.14%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 43,271 43,271 35,635 35,635 35,186 35,186 35,049 15.09%
Div Payout % 34.42% 35.31% 51.88% 52.71% 37.28% 20.82% 17.78% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 1,428,291 1,081,880 1,387,865 1,377,307 1,358,775 1,274,803 1,287,960 7.14%
NOSH 364,360 360,626 360,484 360,551 360,417 352,155 351,901 2.34%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 8.70% 9.46% 5.61% 6.38% 10.75% 19.71% 28.16% -
ROE 8.80% 11.33% 4.95% 4.91% 6.95% 13.26% 15.31% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 396.69 359.15 339.44 293.93 243.74 243.47 198.94 58.49%
EPS 34.50 33.98 19.05 18.75 26.19 47.99 56.02 -27.63%
DPS 12.00 12.00 9.89 9.88 9.76 10.00 10.00 12.93%
NAPS 3.92 3.00 3.85 3.82 3.77 3.62 3.66 4.68%
Adjusted Per Share Value based on latest NOSH - 360,551
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 41.29 37.00 34.95 30.27 25.09 24.49 20.00 62.20%
EPS 3.59 3.50 1.96 1.93 2.70 4.83 5.63 -25.93%
DPS 1.24 1.24 1.02 1.02 1.01 1.01 1.00 15.43%
NAPS 0.408 0.3091 0.3965 0.3934 0.3882 0.3642 0.3679 7.14%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 4.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.98 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 7.70 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 2.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/05/03 29/04/03 20/11/02 29/08/02 22/05/02 27/02/02 21/11/01 -
Price 4.10 4.34 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.03 1.21 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.88 12.77 0.00 0.00 0.00 0.00 0.00 -
EY 8.42 7.83 0.00 0.00 0.00 0.00 0.00 -
DY 2.93 2.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.45 0.00 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