[IJM] YoY TTM 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- 5.26%
YoY- 109.59%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 2,213,749 1,728,264 1,274,490 1,485,784 1,223,628 700,062 656,688 21.44%
PBT 314,907 246,126 234,515 216,700 122,805 252,249 150,205 12.56%
Tax -86,665 -72,666 -80,406 -72,740 -54,117 -55,105 -33,696 16.30%
NP 228,242 173,460 154,109 143,960 68,688 197,144 116,509 11.34%
-
NP to SH 185,917 145,637 154,109 143,960 68,688 197,144 116,509 7.75%
-
Tax Rate 27.52% 29.52% 34.29% 33.57% 44.07% 21.85% 22.43% -
Total Cost 1,985,507 1,554,804 1,120,381 1,341,824 1,154,940 502,918 540,179 23.13%
-
Net Worth 2,304,209 2,214,041 1,746,465 1,409,766 1,387,865 1,287,960 1,107,956 12.41%
Dividend
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 97,458 23,427 66,427 43,649 35,635 35,049 31,134 20.01%
Div Payout % 52.42% 16.09% 43.10% 30.32% 51.88% 17.78% 26.72% -
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 2,304,209 2,214,041 1,746,465 1,409,766 1,387,865 1,287,960 1,107,956 12.41%
NOSH 507,535 477,164 453,627 374,937 360,484 351,901 349,513 6.14%
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 10.31% 10.04% 12.09% 9.69% 5.61% 28.16% 17.74% -
ROE 8.07% 6.58% 8.82% 10.21% 4.95% 15.31% 10.52% -
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 436.18 362.19 280.96 396.27 339.44 198.94 187.89 14.41%
EPS 36.63 30.52 33.97 38.40 19.05 56.02 33.33 1.52%
DPS 19.20 4.91 14.64 11.64 9.89 10.00 9.00 12.87%
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 63.24 49.37 36.41 42.44 34.95 20.00 18.76 21.44%
EPS 5.31 4.16 4.40 4.11 1.96 5.63 3.33 7.74%
DPS 2.78 0.67 1.90 1.25 1.02 1.00 0.89 19.97%
NAPS 0.6582 0.6325 0.4989 0.4027 0.3965 0.3679 0.3165 12.41%
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 1.21 1.69 1.19 0.00 0.00 0.00 -
P/EPS 20.06 14.42 13.95 12.24 0.00 0.00 0.00 -
EY 4.98 6.94 7.17 8.17 0.00 0.00 0.00 -
DY 2.61 1.12 3.09 2.48 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 1.37 1.71 1.31 0.00 0.00 0.00 -
P/EPS 24.02 16.25 14.13 13.54 0.00 0.00 0.00 -
EY 4.16 6.15 7.08 7.38 0.00 0.00 0.00 -
DY 2.18 0.99 3.05 2.24 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