[IJM] YoY 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- 55.18%
YoY- 35.19%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
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 520,283 407,499 337,905 436,314 324,120 142,831 182,017 18.28%
PBT 74,613 58,739 59,399 62,974 47,685 71,933 31,787 14.61%
Tax -18,100 -14,858 -22,853 -20,568 -16,317 -13,782 -6,444 17.95%
NP 56,513 43,881 36,546 42,406 31,368 58,151 25,343 13.67%
-
NP to SH 47,181 37,016 36,546 42,406 31,368 58,151 25,343 10.44%
-
Tax Rate 24.26% 25.29% 38.47% 32.66% 34.22% 19.16% 20.27% -
Total Cost 463,770 363,618 301,359 393,908 292,752 84,680 156,674 18.94%
-
Net Worth 2,190,546 1,888,284 1,678,901 1,487,154 1,377,307 1,272,712 1,084,136 11.90%
Dividend
30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 49,559 23,427 - 18,405 18,027 17,578 10,457 28.24%
Div Payout % 105.04% 63.29% - 43.40% 57.47% 30.23% 41.27% -
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 2,190,546 1,888,284 1,678,901 1,487,154 1,377,307 1,272,712 1,084,136 11.90%
NOSH 495,598 468,556 442,981 368,107 360,551 351,577 348,596 5.78%
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 10.86% 10.77% 10.82% 9.72% 9.68% 40.71% 13.92% -
ROE 2.15% 1.96% 2.18% 2.85% 2.28% 4.57% 2.34% -
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 104.98 86.97 76.28 118.53 89.90 40.63 52.21 11.81%
EPS 9.52 7.90 8.25 11.52 8.70 16.54 7.27 4.40%
DPS 10.00 5.00 0.00 5.00 5.00 5.00 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 14.26 11.17 9.26 11.96 8.89 3.92 4.99 18.27%
EPS 1.29 1.01 1.00 1.16 0.86 1.59 0.69 10.52%
DPS 1.36 0.64 0.00 0.50 0.49 0.48 0.29 28.02%
NAPS 0.6006 0.5177 0.4603 0.4077 0.3776 0.3489 0.2972 11.90%
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 5.91 5.59 6.03 4.05 0.00 0.00 0.00 -
P/EPS 65.13 61.52 55.76 41.67 0.00 0.00 0.00 -
EY 1.54 1.63 1.79 2.40 0.00 0.00 0.00 -
DY 1.61 1.03 0.00 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 6.33 5.38 6.11 4.10 0.00 0.00 0.00 -
P/EPS 69.85 59.24 56.48 42.19 0.00 0.00 0.00 -
EY 1.43 1.69 1.77 2.37 0.00 0.00 0.00 -
DY 1.50 1.07 0.00 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