[IJM] YoY Cumulative 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- 155.18%
YoY- 25.61%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,038,318 787,073 659,127 827,199 564,826 362,462 325,441 20.38%
PBT 161,998 122,185 117,841 107,613 84,097 182,679 60,188 17.15%
Tax -40,127 -33,031 -40,598 -37,880 -28,581 -25,775 -15,811 16.05%
NP 121,871 89,154 77,243 69,733 55,516 156,904 44,377 17.52%
-
NP to SH 101,482 72,699 77,243 69,733 55,516 156,904 44,377 14.13%
-
Tax Rate 24.77% 27.03% 34.45% 35.20% 33.99% 14.11% 26.27% -
Total Cost 916,447 697,919 581,884 757,466 509,310 205,558 281,064 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 49,239 23,256 20,803 18,408 18,012 52,734 10,449 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 4.66% 3.88% 4.90% 4.69% 4.03% 12.33% 4.10% -
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 210.87 169.22 158.41 224.67 156.78 103.10 93.43 13.89%
EPS 20.61 15.63 17.87 18.94 15.41 44.63 12.74 7.99%
DPS 10.00 5.00 5.00 5.00 5.00 15.00 3.00 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 29.66 22.48 18.83 23.63 16.14 10.35 9.30 20.37%
EPS 2.90 2.08 2.21 1.99 1.59 4.48 1.27 14.11%
DPS 1.41 0.66 0.59 0.53 0.51 1.51 0.30 28.07%
NAPS 0.6217 0.5355 0.4505 0.4249 0.3931 0.3636 0.3095 11.79%
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 2.94 2.87 2.90 2.14 0.00 0.00 0.00 -
P/EPS 30.08 31.09 24.78 25.34 0.00 0.00 0.00 -
EY 3.32 3.22 4.04 3.95 0.00 0.00 0.00 -
DY 1.61 1.03 1.09 1.04 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 3.15 2.77 2.94 2.16 0.00 0.00 0.00 -
P/EPS 32.27 29.94 25.10 25.66 0.00 0.00 0.00 -
EY 3.10 3.34 3.98 3.90 0.00 0.00 0.00 -
DY 1.50 1.07 1.07 1.03 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