[IJM] QoQ Annualized 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- -10.8%
YoY- 13.16%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,363,895 1,520,452 1,654,398 1,563,540 1,295,195 1,266,333 1,129,652 13.34%
PBT 206,800 210,305 215,226 178,556 191,770 177,065 168,194 14.72%
Tax -61,076 -69,036 -75,760 -69,248 -69,227 -64,352 -57,162 4.50%
NP 145,724 141,269 139,466 109,308 122,543 112,713 111,032 19.81%
-
NP to SH 145,724 141,269 139,466 109,308 122,543 112,713 111,032 19.81%
-
Tax Rate 29.53% 32.83% 35.20% 38.78% 36.10% 36.34% 33.99% -
Total Cost 1,218,171 1,379,182 1,514,932 1,454,232 1,172,652 1,153,620 1,018,620 12.63%
-
Net Worth 1,442,738 1,386,632 1,487,440 1,428,291 1,438,518 1,387,887 1,376,191 3.18%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 55,775 24,585 36,817 - 43,263 24,032 36,025 33.72%
Div Payout % 38.28% 17.40% 26.40% - 35.30% 21.32% 32.45% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,442,738 1,386,632 1,487,440 1,428,291 1,438,518 1,387,887 1,376,191 3.18%
NOSH 371,839 368,785 368,178 364,360 360,530 360,490 360,259 2.12%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.68% 9.29% 8.43% 6.99% 9.46% 8.90% 9.83% -
ROE 10.10% 10.19% 9.38% 7.65% 8.52% 8.12% 8.07% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 366.80 412.29 449.35 429.12 359.25 351.28 313.57 10.98%
EPS 39.19 38.31 37.88 30.00 33.99 31.27 30.82 17.31%
DPS 15.00 6.67 10.00 0.00 12.00 6.67 10.00 30.94%
NAPS 3.88 3.76 4.04 3.92 3.99 3.85 3.82 1.04%
Adjusted Per Share Value based on latest NOSH - 364,360
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 37.39 41.68 45.36 42.87 35.51 34.72 30.97 13.34%
EPS 4.00 3.87 3.82 3.00 3.36 3.09 3.04 20.01%
DPS 1.53 0.67 1.01 0.00 1.19 0.66 0.99 33.56%
NAPS 0.3955 0.3802 0.4078 0.3916 0.3944 0.3805 0.3773 3.18%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 4.66 4.70 4.80 4.48 0.00 0.00 0.00 -
P/RPS 1.27 1.14 1.07 1.04 0.00 0.00 0.00 -
P/EPS 11.89 12.27 12.67 14.93 0.00 0.00 0.00 -
EY 8.41 8.15 7.89 6.70 0.00 0.00 0.00 -
DY 3.22 1.42 2.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.25 1.19 1.14 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 13/11/03 20/08/03 21/05/03 29/04/03 20/11/02 29/08/02 -
Price 4.68 5.20 4.86 4.10 4.34 0.00 0.00 -
P/RPS 1.28 1.26 1.08 0.96 1.21 0.00 0.00 -
P/EPS 11.94 13.57 12.83 13.67 12.77 0.00 0.00 -
EY 8.37 7.37 7.79 7.32 7.83 0.00 0.00 -
DY 3.21 1.28 2.06 0.00 2.76 0.00 0.00 -
P/NAPS 1.21 1.38 1.20 1.05 1.09 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