[IJM] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -44.15%
YoY- -39.68%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,295,195 1,223,628 1,059,755 878,466 857,391 700,062 652,869 57.68%
PBT 191,770 122,805 111,827 136,075 210,409 252,249 241,447 -14.19%
Tax -69,227 -54,117 -44,217 -41,682 -41,411 -55,105 -52,147 20.72%
NP 122,543 68,688 67,610 94,393 168,998 197,144 189,300 -25.10%
-
NP to SH 122,543 68,688 67,610 94,393 168,998 197,144 189,300 -25.10%
-
Tax Rate 36.10% 44.07% 39.54% 30.63% 19.68% 21.85% 21.60% -
Total Cost 1,172,652 1,154,940 992,145 784,073 688,393 502,918 463,569 85.33%
-
Net Worth 1,081,880 1,387,865 1,377,307 1,358,775 1,274,803 1,287,960 1,272,712 -10.23%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 43,271 35,635 35,635 35,186 35,186 35,049 35,049 15.03%
Div Payout % 35.31% 51.88% 52.71% 37.28% 20.82% 17.78% 18.52% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,081,880 1,387,865 1,377,307 1,358,775 1,274,803 1,287,960 1,272,712 -10.23%
NOSH 360,626 360,484 360,551 360,417 352,155 351,901 351,577 1.70%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 9.46% 5.61% 6.38% 10.75% 19.71% 28.16% 29.00% -
ROE 11.33% 4.95% 4.91% 6.95% 13.26% 15.31% 14.87% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 359.15 339.44 293.93 243.74 243.47 198.94 185.70 55.04%
EPS 33.98 19.05 18.75 26.19 47.99 56.02 53.84 -26.36%
DPS 12.00 9.89 9.88 9.76 10.00 10.00 10.00 12.88%
NAPS 3.00 3.85 3.82 3.77 3.62 3.66 3.62 -11.74%
Adjusted Per Share Value based on latest NOSH - 360,417
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 35.51 33.55 29.05 24.08 23.51 19.19 17.90 57.68%
EPS 3.36 1.88 1.85 2.59 4.63 5.40 5.19 -25.10%
DPS 1.19 0.98 0.98 0.96 0.96 0.96 0.96 15.34%
NAPS 0.2966 0.3805 0.3776 0.3725 0.3495 0.3531 0.3489 -10.23%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 29/04/03 20/11/02 29/08/02 22/05/02 27/02/02 21/11/01 15/08/01 -
Price 4.34 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.77 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 7.83 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 2.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.00 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