[IJM] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 5.26%
YoY- 109.59%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 1,169,907 1,284,999 1,363,895 1,485,784 1,557,568 1,445,374 1,295,195 -6.56%
PBT 212,733 217,265 206,800 216,700 215,286 199,997 191,770 7.16%
Tax -60,822 -63,645 -61,076 -72,740 -78,526 -74,275 -69,227 -8.27%
NP 151,911 153,620 145,724 143,960 136,760 125,722 122,543 15.41%
-
NP to SH 151,911 153,620 145,724 143,960 136,760 125,722 122,543 15.41%
-
Tax Rate 28.59% 29.29% 29.53% 33.57% 36.48% 37.14% 36.10% -
Total Cost 1,017,996 1,131,379 1,218,171 1,341,824 1,420,808 1,319,652 1,172,652 -9.00%
-
Net Worth 1,600,917 1,488,728 1,478,116 1,409,766 1,487,154 1,428,291 1,081,880 29.88%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 59,160 56,501 56,501 43,649 43,649 43,271 43,271 23.20%
Div Payout % 38.94% 36.78% 38.77% 30.32% 31.92% 34.42% 35.31% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,600,917 1,488,728 1,478,116 1,409,766 1,487,154 1,428,291 1,081,880 29.88%
NOSH 421,294 383,692 380,957 374,937 368,107 364,360 360,626 10.93%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 12.98% 11.95% 10.68% 9.69% 8.78% 8.70% 9.46% -
ROE 9.49% 10.32% 9.86% 10.21% 9.20% 8.80% 11.33% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 277.69 334.90 358.02 396.27 423.13 396.69 359.15 -15.77%
EPS 36.06 40.04 38.25 38.40 37.15 34.50 33.98 4.04%
DPS 14.04 14.73 14.83 11.64 11.86 12.00 12.00 11.04%
NAPS 3.80 3.88 3.88 3.76 4.04 3.92 3.00 17.08%
Adjusted Per Share Value based on latest NOSH - 374,937
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 32.07 35.23 37.39 40.73 42.70 39.63 35.51 -6.57%
EPS 4.16 4.21 4.00 3.95 3.75 3.45 3.36 15.31%
DPS 1.62 1.55 1.55 1.20 1.20 1.19 1.19 22.85%
NAPS 0.4389 0.4081 0.4052 0.3865 0.4077 0.3916 0.2966 29.88%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 4.78 4.98 4.66 4.70 4.80 4.48 0.00 -
P/RPS 1.72 1.49 1.30 1.19 1.13 1.13 0.00 -
P/EPS 13.26 12.44 12.18 12.24 12.92 12.98 0.00 -
EY 7.54 8.04 8.21 8.17 7.74 7.70 0.00 -
DY 2.94 2.96 3.18 2.48 2.47 2.68 0.00 -
P/NAPS 1.26 1.28 1.20 1.25 1.19 1.14 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 19/05/04 26/02/04 13/11/03 20/08/03 21/05/03 29/04/03 -
Price 4.56 4.60 4.68 5.20 4.86 4.10 4.34 -
P/RPS 1.64 1.37 1.31 1.31 1.15 1.03 1.21 22.49%
P/EPS 12.65 11.49 12.23 13.54 13.08 11.88 12.77 -0.62%
EY 7.91 8.70 8.17 7.38 7.64 8.42 7.83 0.68%
DY 3.08 3.20 3.17 2.24 2.44 2.93 2.76 7.59%
P/NAPS 1.20 1.19 1.21 1.38 1.20 1.05 1.45 -11.86%

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