[IJM] YoY Cumulative Quarter 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- -77.7%
YoY- 13.16%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 379,574 321,222 311,989 390,885 240,706 219,631 143,424 20.35%
PBT 63,446 58,442 55,104 44,639 36,412 110,746 28,401 16.53%
Tax -18,173 -17,745 -19,881 -17,312 -12,264 -11,993 -9,367 13.44%
NP 45,273 40,697 35,223 27,327 24,148 98,753 19,034 17.93%
-
NP to SH 35,683 40,697 35,223 27,327 24,148 98,753 19,034 12.71%
-
Tax Rate 28.64% 30.36% 36.08% 38.78% 33.68% 10.83% 32.98% -
Total Cost 334,301 280,525 276,766 363,558 216,558 120,878 124,390 20.71%
-
Net Worth 1,811,811 1,530,482 1,488,728 1,428,291 1,358,775 1,241,004 1,067,845 10.59%
Dividend
30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 20,137 - - - - - -
Div Payout % - 49.48% - - - - - -
Equity
30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,811,811 1,530,482 1,488,728 1,428,291 1,358,775 1,241,004 1,067,845 10.59%
NOSH 461,020 402,758 383,692 364,360 360,417 351,559 346,703 5.57%
Ratio Analysis
30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 11.93% 12.67% 11.29% 6.99% 10.03% 44.96% 13.27% -
ROE 1.97% 2.66% 2.37% 1.91% 1.78% 7.96% 1.78% -
Per Share
30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 82.33 79.76 81.31 107.28 66.79 62.47 41.37 14.00%
EPS 7.74 9.66 9.18 7.50 6.70 28.09 5.49 6.75%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.93 3.80 3.88 3.92 3.77 3.53 3.08 4.74%
Adjusted Per Share Value based on latest NOSH - 364,360
30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 10.84 9.18 8.91 11.17 6.88 6.27 4.10 20.33%
EPS 1.02 1.16 1.01 0.78 0.69 2.82 0.54 12.87%
DPS 0.00 0.58 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5176 0.4372 0.4253 0.408 0.3882 0.3545 0.305 10.59%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/06/05 30/06/04 31/03/04 31/03/03 - - - -
Price 4.92 4.78 4.98 4.48 0.00 0.00 0.00 -
P/RPS 5.98 5.99 6.12 4.18 0.00 0.00 0.00 -
P/EPS 63.57 47.31 54.25 59.73 0.00 0.00 0.00 -
EY 1.57 2.11 1.84 1.67 0.00 0.00 0.00 -
DY 0.00 1.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.26 1.28 1.14 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 10/08/05 18/08/04 19/05/04 21/05/03 22/05/02 16/05/01 17/05/00 -
Price 5.00 4.56 4.60 4.10 0.00 0.00 0.00 -
P/RPS 6.07 5.72 5.66 3.82 0.00 0.00 0.00 -
P/EPS 64.60 45.13 50.11 54.67 0.00 0.00 0.00 -
EY 1.55 2.22 2.00 1.83 0.00 0.00 0.00 -
DY 0.00 1.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.20 1.19 1.05 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