[IJM] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 2.59%
YoY- 33.19%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,363,895 1,485,784 1,557,568 1,445,374 1,295,195 1,223,628 1,059,755 18.26%
PBT 206,800 216,700 215,286 199,997 191,770 122,805 111,827 50.49%
Tax -61,076 -72,740 -78,526 -74,275 -69,227 -54,117 -44,217 23.95%
NP 145,724 143,960 136,760 125,722 122,543 68,688 67,610 66.62%
-
NP to SH 145,724 143,960 136,760 125,722 122,543 68,688 67,610 66.62%
-
Tax Rate 29.53% 33.57% 36.48% 37.14% 36.10% 44.07% 39.54% -
Total Cost 1,218,171 1,341,824 1,420,808 1,319,652 1,172,652 1,154,940 992,145 14.61%
-
Net Worth 1,478,116 1,409,766 1,487,154 1,428,291 1,081,880 1,387,865 1,377,307 4.80%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 56,501 43,649 43,649 43,271 43,271 35,635 35,635 35.85%
Div Payout % 38.77% 30.32% 31.92% 34.42% 35.31% 51.88% 52.71% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,478,116 1,409,766 1,487,154 1,428,291 1,081,880 1,387,865 1,377,307 4.80%
NOSH 380,957 374,937 368,107 364,360 360,626 360,484 360,551 3.72%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.68% 9.69% 8.78% 8.70% 9.46% 5.61% 6.38% -
ROE 9.86% 10.21% 9.20% 8.80% 11.33% 4.95% 4.91% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 358.02 396.27 423.13 396.69 359.15 339.44 293.93 14.01%
EPS 38.25 38.40 37.15 34.50 33.98 19.05 18.75 60.64%
DPS 14.83 11.64 11.86 12.00 12.00 9.89 9.88 30.99%
NAPS 3.88 3.76 4.04 3.92 3.00 3.85 3.82 1.04%
Adjusted Per Share Value based on latest NOSH - 364,360
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 37.39 40.73 42.70 39.63 35.51 33.55 29.05 18.26%
EPS 4.00 3.95 3.75 3.45 3.36 1.88 1.85 66.97%
DPS 1.55 1.20 1.20 1.19 1.19 0.98 0.98 35.63%
NAPS 0.4052 0.3865 0.4077 0.3916 0.2966 0.3805 0.3776 4.80%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 4.66 4.70 4.80 4.48 0.00 0.00 0.00 -
P/RPS 1.30 1.19 1.13 1.13 0.00 0.00 0.00 -
P/EPS 12.18 12.24 12.92 12.98 0.00 0.00 0.00 -
EY 8.21 8.17 7.74 7.70 0.00 0.00 0.00 -
DY 3.18 2.48 2.47 2.68 0.00 0.00 0.00 -
P/NAPS 1.20 1.25 1.19 1.14 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 13/11/03 20/08/03 21/05/03 29/04/03 20/11/02 29/08/02 -
Price 4.68 5.20 4.86 4.10 4.34 0.00 0.00 -
P/RPS 1.31 1.31 1.15 1.03 1.21 0.00 0.00 -
P/EPS 12.23 13.54 13.08 11.88 12.77 0.00 0.00 -
EY 8.17 7.38 7.64 8.42 7.83 0.00 0.00 -
DY 3.17 2.24 2.44 2.93 2.76 0.00 0.00 -
P/NAPS 1.21 1.38 1.20 1.05 1.45 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