[IJM] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
29-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 30.98%
YoY- 339.84%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 590,727 527,801 223,556 345,445 273,878 116,549 157,389 -1.39%
PBT 68,580 49,294 49,071 58,971 -9,994 31,846 63,095 -0.08%
Tax -18,372 -17,917 -9,299 -20,963 9,994 -19,547 -11,060 -0.53%
NP 50,208 31,377 39,772 38,008 0 12,299 52,035 0.03%
-
NP to SH 41,193 31,377 39,772 38,008 -15,847 12,299 52,035 0.24%
-
Tax Rate 26.79% 36.35% 18.95% 35.55% - 61.38% 17.53% -
Total Cost 540,519 496,424 183,784 307,437 273,878 104,250 105,354 -1.72%
-
Net Worth 2,232,085 1,758,390 1,478,116 1,081,880 1,274,803 1,139,055 1,051,038 -0.79%
Dividend
31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 47,898 - 38,095 25,243 17,607 17,470 20,676 -0.89%
Div Payout % 116.28% - 95.79% 66.42% 0.00% 142.05% 39.74% -
Equity
31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 2,232,085 1,758,390 1,478,116 1,081,880 1,274,803 1,139,055 1,051,038 -0.79%
NOSH 478,988 456,724 380,957 360,626 352,155 349,403 344,602 -0.35%
Ratio Analysis
31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 8.50% 5.94% 17.79% 11.00% 0.00% 10.55% 33.06% -
ROE 1.85% 1.78% 2.69% 3.51% -1.24% 1.08% 4.95% -
Per Share
31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 123.33 115.56 58.68 95.79 77.77 33.36 45.67 -1.05%
EPS 8.60 6.87 10.44 10.54 -4.50 3.52 15.10 0.60%
DPS 10.00 0.00 10.00 7.00 5.00 5.00 6.00 -0.54%
NAPS 4.66 3.85 3.88 3.00 3.62 3.26 3.05 -0.45%
Adjusted Per Share Value based on latest NOSH - 360,626
31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 16.20 14.47 6.13 9.47 7.51 3.20 4.31 -1.40%
EPS 1.13 0.86 1.09 1.04 -0.43 0.34 1.43 0.25%
DPS 1.31 0.00 1.04 0.69 0.48 0.48 0.57 -0.88%
NAPS 0.6119 0.4821 0.4052 0.2966 0.3495 0.3123 0.2881 -0.79%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/03/06 31/03/05 31/12/03 - - - - -
Price 5.10 4.80 4.66 0.00 0.00 0.00 0.00 -
P/RPS 4.14 4.15 7.94 0.00 0.00 0.00 0.00 -100.00%
P/EPS 59.30 69.87 44.64 0.00 0.00 0.00 0.00 -100.00%
EY 1.69 1.43 2.24 0.00 0.00 0.00 0.00 -100.00%
DY 1.96 0.00 2.15 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.09 1.25 1.20 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/05/06 19/05/05 26/02/04 29/04/03 27/02/02 21/02/01 28/02/00 -
Price 5.55 4.78 4.68 4.34 0.00 0.00 0.00 -
P/RPS 4.50 4.14 7.98 4.53 0.00 0.00 0.00 -100.00%
P/EPS 64.53 69.58 44.83 41.18 0.00 0.00 0.00 -100.00%
EY 1.55 1.44 2.23 2.43 0.00 0.00 0.00 -100.00%
DY 1.80 0.00 2.14 1.61 0.00 0.00 0.00 -100.00%
P/NAPS 1.19 1.24 1.21 1.45 0.00 0.00 0.00 -100.00%

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