[IJM] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 52.27%
YoY- -54.27%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 827,199 390,885 1,295,195 949,750 564,826 240,706 857,391 -2.36%
PBT 107,613 44,639 191,770 132,799 84,097 36,412 210,409 -36.12%
Tax -37,880 -17,312 -69,227 -48,264 -28,581 -12,264 -41,411 -5.78%
NP 69,733 27,327 122,543 84,535 55,516 24,148 168,998 -44.66%
-
NP to SH 69,733 27,327 122,543 84,535 55,516 24,148 168,998 -44.66%
-
Tax Rate 35.20% 38.78% 36.10% 36.34% 33.99% 33.68% 19.68% -
Total Cost 757,466 363,558 1,172,652 865,215 509,310 216,558 688,393 6.60%
-
Net Worth 1,487,440 1,428,291 1,438,518 1,387,887 1,376,191 1,358,775 1,273,995 10.91%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 18,408 - 43,263 18,024 18,012 - 70,386 -59.20%
Div Payout % 26.40% - 35.30% 21.32% 32.45% - 41.65% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 1,487,440 1,428,291 1,438,518 1,387,887 1,376,191 1,358,775 1,273,995 10.91%
NOSH 368,178 364,360 360,530 360,490 360,259 360,417 351,932 3.06%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 8.43% 6.99% 9.46% 8.90% 9.83% 10.03% 19.71% -
ROE 4.69% 1.91% 8.52% 6.09% 4.03% 1.78% 13.27% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 224.67 107.28 359.25 263.46 156.78 66.79 243.62 -5.26%
EPS 18.94 7.50 33.99 23.45 15.41 6.70 48.02 -46.30%
DPS 5.00 0.00 12.00 5.00 5.00 0.00 20.00 -60.41%
NAPS 4.04 3.92 3.99 3.85 3.82 3.77 3.62 7.61%
Adjusted Per Share Value based on latest NOSH - 360,484
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 22.68 10.72 35.51 26.04 15.49 6.60 23.51 -2.37%
EPS 1.91 0.75 3.36 2.32 1.52 0.66 4.63 -44.67%
DPS 0.50 0.00 1.19 0.49 0.49 0.00 1.93 -59.46%
NAPS 0.4078 0.3916 0.3944 0.3805 0.3773 0.3725 0.3493 10.90%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 4.80 4.48 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.14 4.18 0.00 0.00 0.00 0.00 0.00 -
P/EPS 25.34 59.73 0.00 0.00 0.00 0.00 0.00 -
EY 3.95 1.67 0.00 0.00 0.00 0.00 0.00 -
DY 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.14 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 20/08/03 21/05/03 29/04/03 20/11/02 29/08/02 22/05/02 27/02/02 -
Price 4.86 4.10 4.34 0.00 0.00 0.00 0.00 -
P/RPS 2.16 3.82 1.21 0.00 0.00 0.00 0.00 -
P/EPS 25.66 54.67 12.77 0.00 0.00 0.00 0.00 -
EY 3.90 1.83 7.83 0.00 0.00 0.00 0.00 -
DY 1.03 0.00 2.76 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.05 1.09 0.00 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