[IJM] YoY TTM 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- 78.41%
YoY- -27.49%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,791,190 1,490,302 1,363,895 1,295,195 857,391 615,848 250,757 -2.07%
PBT 265,412 228,705 206,800 191,770 210,409 118,956 94,082 -1.09%
Tax -73,121 -78,442 -61,076 -69,227 -41,411 -42,183 -14,799 -1.68%
NP 192,291 150,263 145,724 122,543 168,998 76,773 79,283 -0.93%
-
NP to SH 155,453 150,263 145,724 122,543 168,998 76,773 79,283 -0.71%
-
Tax Rate 27.55% 34.30% 29.53% 36.10% 19.68% 35.46% 15.73% -
Total Cost 1,598,899 1,340,039 1,218,171 1,172,652 688,393 539,075 171,474 -2.35%
-
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 71,326 66,427 56,501 43,271 35,186 27,928 20,676 -1.31%
Div Payout % 45.88% 44.21% 38.77% 35.31% 20.82% 36.38% 26.08% -
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 10.74% 10.08% 10.68% 9.46% 19.71% 12.47% 31.62% -
ROE 6.96% 8.55% 9.86% 11.33% 13.26% 6.74% 7.54% -
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 373.95 326.30 358.02 359.15 243.47 176.26 72.77 -1.72%
EPS 32.45 32.90 38.25 33.98 47.99 21.97 23.01 -0.36%
DPS 14.89 14.54 14.83 12.00 10.00 8.00 6.00 -0.96%
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 49.11 40.86 37.39 35.51 23.51 16.88 6.87 -2.07%
EPS 4.26 4.12 4.00 3.36 4.63 2.10 2.17 -0.71%
DPS 1.96 1.82 1.55 1.19 0.96 0.77 0.57 -1.30%
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 1.36 1.47 1.30 0.00 0.00 0.00 0.00 -100.00%
P/EPS 15.71 14.59 12.18 0.00 0.00 0.00 0.00 -100.00%
EY 6.36 6.85 8.21 0.00 0.00 0.00 0.00 -100.00%
DY 2.92 3.03 3.18 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 - -
Price 5.55 4.78 4.68 4.34 0.00 0.00 0.00 -
P/RPS 1.48 1.46 1.31 1.21 0.00 0.00 0.00 -100.00%
P/EPS 17.10 14.53 12.23 12.77 0.00 0.00 0.00 -100.00%
EY 5.85 6.88 8.17 7.83 0.00 0.00 0.00 -100.00%
DY 2.68 3.04 3.17 2.76 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