[IJM] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 27.59%
YoY- 25.61%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 2,076,636 1,574,146 1,318,254 1,654,398 1,129,652 724,924 650,882 20.38%
PBT 323,996 244,370 235,682 215,226 168,194 365,358 120,376 17.15%
Tax -80,254 -66,062 -81,196 -75,760 -57,162 -51,550 -31,622 16.05%
NP 243,742 178,308 154,486 139,466 111,032 313,808 88,754 17.52%
-
NP to SH 202,964 145,398 154,486 139,466 111,032 313,808 88,754 14.13%
-
Tax Rate 24.77% 27.03% 34.45% 35.20% 33.99% 14.11% 26.27% -
Total Cost 1,832,894 1,395,838 1,163,768 1,514,932 1,018,620 411,116 562,128 20.79%
-
Net Worth 2,176,372 1,874,452 1,576,937 1,487,440 1,376,191 1,272,669 1,083,300 11.79%
Dividend
30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 98,478 46,512 41,607 36,817 36,025 105,469 20,899 28.12%
Div Payout % 48.52% 31.99% 26.93% 26.40% 32.45% 33.61% 23.55% -
Equity
30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 2,176,372 1,874,452 1,576,937 1,487,440 1,376,191 1,272,669 1,083,300 11.79%
NOSH 492,392 465,124 416,078 368,178 360,259 351,566 348,328 5.68%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 11.74% 11.33% 11.72% 8.43% 9.83% 43.29% 13.64% -
ROE 9.33% 7.76% 9.80% 9.38% 8.07% 24.66% 8.19% -
Per Share
30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 421.74 338.44 316.83 449.35 313.57 206.20 186.86 13.89%
EPS 41.22 31.26 35.74 37.88 30.82 89.26 25.48 7.99%
DPS 20.00 10.00 10.00 10.00 10.00 30.00 6.00 21.22%
NAPS 4.42 4.03 3.79 4.04 3.82 3.62 3.11 5.78%
Adjusted Per Share Value based on latest NOSH - 368,107
30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 56.93 43.16 36.14 45.36 30.97 19.87 17.84 20.38%
EPS 5.56 3.99 4.24 3.82 3.04 8.60 2.43 14.14%
DPS 2.70 1.28 1.14 1.01 0.99 2.89 0.57 28.23%
NAPS 0.5967 0.5139 0.4323 0.4078 0.3773 0.3489 0.297 11.80%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/06/03 - - - -
Price 6.20 4.86 4.60 4.80 0.00 0.00 0.00 -
P/RPS 1.47 1.44 1.45 1.07 0.00 0.00 0.00 -
P/EPS 15.04 15.55 12.39 12.67 0.00 0.00 0.00 -
EY 6.65 6.43 8.07 7.89 0.00 0.00 0.00 -
DY 3.23 2.06 2.17 2.08 0.00 0.00 0.00 -
P/NAPS 1.40 1.21 1.21 1.19 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 15/11/06 11/11/05 24/11/04 20/08/03 29/08/02 15/08/01 16/08/00 -
Price 6.65 4.68 4.66 4.86 0.00 0.00 0.00 -
P/RPS 1.58 1.38 1.47 1.08 0.00 0.00 0.00 -
P/EPS 16.13 14.97 12.55 12.83 0.00 0.00 0.00 -
EY 6.20 6.68 7.97 7.79 0.00 0.00 0.00 -
DY 3.01 2.14 2.15 2.06 0.00 0.00 0.00 -
P/NAPS 1.50 1.16 1.23 1.20 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