[IJM] YoY Annual (Unaudited) 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
YoY- 18.92%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,311,234 1,910,489 1,802,291 1,363,895 1,295,195 857,391 615,848 23.56%
PBT 318,929 281,499 283,809 206,800 191,770 210,409 118,956 17.09%
Tax -78,820 -80,167 -98,323 -61,076 -69,227 -41,411 -42,183 10.52%
NP 240,109 201,332 185,486 145,724 122,543 168,998 76,773 20.01%
-
NP to SH 194,336 160,433 185,486 145,724 122,543 168,998 76,773 16.02%
-
Tax Rate 24.71% 28.48% 34.64% 29.53% 36.10% 19.68% 35.46% -
Total Cost 2,071,125 1,709,157 1,616,805 1,218,171 1,172,652 688,393 539,075 24.03%
-
Net Worth 2,333,260 2,027,217 1,661,906 1,442,738 1,438,518 1,273,995 1,146,083 12.04%
Dividend
31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 76,751 70,716 64,749 55,775 43,263 70,386 28,124 17.42%
Div Payout % 39.49% 44.08% 34.91% 38.28% 35.30% 41.65% 36.63% -
Equity
31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 2,333,260 2,027,217 1,661,906 1,442,738 1,438,518 1,273,995 1,146,083 12.04%
NOSH 511,679 471,445 431,663 371,839 360,530 351,932 351,559 6.18%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.39% 10.54% 10.29% 10.68% 9.46% 19.71% 12.47% -
ROE 8.33% 7.91% 11.16% 10.10% 8.52% 13.27% 6.70% -
Per Share
31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 451.70 405.24 417.52 366.80 359.25 243.62 175.18 16.36%
EPS 37.98 34.03 42.97 39.19 33.99 48.02 21.94 9.17%
DPS 15.00 15.00 15.00 15.00 12.00 20.00 8.00 10.58%
NAPS 4.56 4.30 3.85 3.88 3.99 3.62 3.26 5.51%
Adjusted Per Share Value based on latest NOSH - 380,957
31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 66.02 54.58 51.49 38.96 37.00 24.49 17.59 23.57%
EPS 5.55 4.58 5.30 4.16 3.50 4.83 2.19 16.04%
DPS 2.19 2.02 1.85 1.59 1.24 2.01 0.80 17.48%
NAPS 0.6665 0.5791 0.4747 0.4121 0.4109 0.3639 0.3274 12.04%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/12/03 - - - -
Price 8.65 5.10 4.80 4.66 0.00 0.00 0.00 -
P/RPS 1.92 1.26 1.15 1.27 0.00 0.00 0.00 -
P/EPS 22.78 14.99 11.17 11.89 0.00 0.00 0.00 -
EY 4.39 6.67 8.95 8.41 0.00 0.00 0.00 -
DY 1.73 2.94 3.13 3.22 0.00 0.00 0.00 -
P/NAPS 1.90 1.19 1.25 1.20 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/05/07 30/05/06 19/05/05 26/02/04 29/04/03 27/02/02 16/05/01 -
Price 8.10 5.55 4.78 4.68 4.34 0.00 0.00 -
P/RPS 1.79 1.37 1.14 1.28 1.21 0.00 0.00 -
P/EPS 21.33 16.31 11.12 11.94 12.77 0.00 0.00 -
EY 4.69 6.13 8.99 8.37 7.83 0.00 0.00 -
DY 1.85 2.70 3.14 3.21 2.76 0.00 0.00 -
P/NAPS 1.78 1.29 1.24 1.21 1.09 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