[IJM] QoQ TTM 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- 1.59%
YoY- -65.16%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,557,568 1,445,374 1,295,195 1,223,628 1,059,755 878,466 857,391 49.04%
PBT 215,286 199,997 191,770 122,805 111,827 136,075 210,409 1.54%
Tax -78,526 -74,275 -69,227 -54,117 -44,217 -41,682 -41,411 53.38%
NP 136,760 125,722 122,543 68,688 67,610 94,393 168,998 -13.19%
-
NP to SH 136,760 125,722 122,543 68,688 67,610 94,393 168,998 -13.19%
-
Tax Rate 36.48% 37.14% 36.10% 44.07% 39.54% 30.63% 19.68% -
Total Cost 1,420,808 1,319,652 1,172,652 1,154,940 992,145 784,073 688,393 62.32%
-
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 43,649 43,271 43,271 35,635 35,635 35,186 35,186 15.49%
Div Payout % 31.92% 34.42% 35.31% 51.88% 52.71% 37.28% 20.82% -
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 8.78% 8.70% 9.46% 5.61% 6.38% 10.75% 19.71% -
ROE 9.20% 8.80% 11.33% 4.95% 4.91% 6.95% 13.26% -
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 423.13 396.69 359.15 339.44 293.93 243.74 243.47 44.69%
EPS 37.15 34.50 33.98 19.05 18.75 26.19 47.99 -15.73%
DPS 11.86 12.00 12.00 9.89 9.88 9.76 10.00 12.07%
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 44.49 41.29 37.00 34.95 30.27 25.09 24.49 49.04%
EPS 3.91 3.59 3.50 1.96 1.93 2.70 4.83 -13.17%
DPS 1.25 1.24 1.24 1.02 1.02 1.01 1.01 15.31%
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 1.13 1.13 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.92 12.98 0.00 0.00 0.00 0.00 0.00 -
EY 7.74 7.70 0.00 0.00 0.00 0.00 0.00 -
DY 2.47 2.68 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 1.15 1.03 1.21 0.00 0.00 0.00 0.00 -
P/EPS 13.08 11.88 12.77 0.00 0.00 0.00 0.00 -
EY 7.64 8.42 7.83 0.00 0.00 0.00 0.00 -
DY 2.44 2.93 2.76 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