[IJM] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 1.29%
YoY- 25.34%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 2,164,029 1,759,682 1,283,334 1,520,452 1,266,333 778,017 665,732 20.74%
PBT 328,436 283,892 239,214 210,305 177,065 293,870 116,146 18.07%
Tax -91,057 -82,393 -80,700 -69,036 -64,352 -47,410 -30,181 19.30%
NP 237,378 201,498 158,514 141,269 112,713 246,460 85,965 17.63%
-
NP to SH 192,965 158,986 158,514 141,269 112,713 246,460 85,965 13.79%
-
Tax Rate 27.72% 29.02% 33.74% 32.83% 36.34% 16.13% 25.99% -
Total Cost 1,926,650 1,558,184 1,124,820 1,379,182 1,153,620 531,557 579,766 21.16%
-
Net Worth 2,257,893 2,176,528 1,638,551 1,386,632 1,387,887 1,287,162 1,107,164 12.06%
Dividend
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 66,311 31,271 28,373 24,585 24,032 70,336 - -
Div Payout % 34.36% 19.67% 17.90% 17.40% 21.32% 28.54% - -
Equity
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 2,257,893 2,176,528 1,638,551 1,386,632 1,387,887 1,287,162 1,107,164 12.06%
NOSH 497,333 469,079 425,597 368,785 360,490 351,683 349,263 5.81%
Ratio Analysis
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 10.97% 11.45% 12.35% 9.29% 8.90% 31.68% 12.91% -
ROE 8.55% 7.30% 9.67% 10.19% 8.12% 19.15% 7.76% -
Per Share
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 435.13 375.14 301.54 412.29 351.28 221.23 190.61 14.10%
EPS 38.80 33.89 36.08 38.31 31.27 70.08 24.61 7.55%
DPS 13.33 6.67 6.67 6.67 6.67 20.00 0.00 -
NAPS 4.54 4.64 3.85 3.76 3.85 3.66 3.17 5.91%
Adjusted Per Share Value based on latest NOSH - 374,937
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 61.82 50.27 36.66 43.43 36.17 22.23 19.02 20.73%
EPS 5.51 4.54 4.53 4.04 3.22 7.04 2.46 13.76%
DPS 1.89 0.89 0.81 0.70 0.69 2.01 0.00 -
NAPS 0.645 0.6218 0.4681 0.3961 0.3965 0.3677 0.3163 12.06%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/12/06 30/12/05 31/12/04 30/09/03 - - - -
Price 7.35 4.40 4.74 4.70 0.00 0.00 0.00 -
P/RPS 1.69 1.17 1.57 1.14 0.00 0.00 0.00 -
P/EPS 18.94 12.98 12.73 12.27 0.00 0.00 0.00 -
EY 5.28 7.70 7.86 8.15 0.00 0.00 0.00 -
DY 1.81 1.52 1.41 1.42 0.00 0.00 0.00 -
P/NAPS 1.62 0.95 1.23 1.25 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/02/07 13/03/06 25/02/05 13/11/03 20/11/02 21/11/01 08/11/00 -
Price 8.80 4.96 4.80 5.20 0.00 0.00 0.00 -
P/RPS 2.02 1.32 1.59 1.26 0.00 0.00 0.00 -
P/EPS 22.68 14.63 12.89 13.57 0.00 0.00 0.00 -
EY 4.41 6.83 7.76 7.37 0.00 0.00 0.00 -
DY 1.52 1.34 1.39 1.28 0.00 0.00 0.00 -
P/NAPS 1.94 1.07 1.25 1.38 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