[IJM] QoQ TTM 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- 1.23%
YoY- 18.92%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,194,672 1,169,907 1,284,999 1,363,895 1,485,784 1,557,568 1,445,374 -11.89%
PBT 222,016 212,733 217,265 206,800 216,700 215,286 199,997 7.19%
Tax -69,778 -60,822 -63,645 -61,076 -72,740 -78,526 -74,275 -4.06%
NP 152,238 151,911 153,620 145,724 143,960 136,760 125,722 13.56%
-
NP to SH 152,238 151,911 153,620 145,724 143,960 136,760 125,722 13.56%
-
Tax Rate 31.43% 28.59% 29.29% 29.53% 33.57% 36.48% 37.14% -
Total Cost 1,042,434 1,017,996 1,131,379 1,218,171 1,341,824 1,420,808 1,319,652 -14.51%
-
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 59,160 59,160 56,501 56,501 43,649 43,649 43,271 23.11%
Div Payout % 38.86% 38.94% 36.78% 38.77% 30.32% 31.92% 34.42% -
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 12.74% 12.98% 11.95% 10.68% 9.69% 8.78% 8.70% -
ROE 9.07% 9.49% 10.32% 9.86% 10.21% 9.20% 8.80% -
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 269.69 277.69 334.90 358.02 396.27 423.13 396.69 -22.62%
EPS 34.37 36.06 40.04 38.25 38.40 37.15 34.50 -0.25%
DPS 13.36 14.04 14.73 14.83 11.64 11.86 12.00 7.39%
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 32.75 32.07 35.23 37.39 40.73 42.70 39.63 -11.90%
EPS 4.17 4.16 4.21 4.00 3.95 3.75 3.45 13.43%
DPS 1.62 1.62 1.55 1.55 1.20 1.20 1.19 22.76%
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 1.71 1.72 1.49 1.30 1.19 1.13 1.13 31.70%
P/EPS 13.39 13.26 12.44 12.18 12.24 12.92 12.98 2.08%
EY 7.47 7.54 8.04 8.21 8.17 7.74 7.70 -1.99%
DY 2.90 2.94 2.96 3.18 2.48 2.47 2.68 5.38%
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 1.73 1.64 1.37 1.31 1.31 1.15 1.03 41.16%
P/EPS 13.56 12.65 11.49 12.23 13.54 13.08 11.88 9.19%
EY 7.37 7.91 8.70 8.17 7.38 7.64 8.42 -8.47%
DY 2.87 3.08 3.20 3.17 2.24 2.44 2.93 -1.36%
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