[IJM] QoQ Cumulative Quarter 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- 51.94%
YoY- 25.34%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 321,222 311,989 1,363,895 1,140,339 827,199 390,885 1,295,195 -60.55%
PBT 58,442 55,104 206,800 157,729 107,613 44,639 191,770 -54.74%
Tax -17,745 -19,881 -61,076 -51,777 -37,880 -17,312 -69,227 -59.68%
NP 40,697 35,223 145,724 105,952 69,733 27,327 122,543 -52.07%
-
NP to SH 40,697 35,223 145,724 105,952 69,733 27,327 122,543 -52.07%
-
Tax Rate 30.36% 36.08% 29.53% 32.83% 35.20% 38.78% 36.10% -
Total Cost 280,525 276,766 1,218,171 1,034,387 757,466 363,558 1,172,652 -61.49%
-
Net Worth 1,530,482 1,488,728 1,442,738 1,386,632 1,487,440 1,428,291 1,438,518 4.22%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 20,137 - 55,775 18,439 18,408 - 43,263 -39.96%
Div Payout % 49.48% - 38.28% 17.40% 26.40% - 35.30% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,530,482 1,488,728 1,442,738 1,386,632 1,487,440 1,428,291 1,438,518 4.22%
NOSH 402,758 383,692 371,839 368,785 368,178 364,360 360,530 7.67%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 12.67% 11.29% 10.68% 9.29% 8.43% 6.99% 9.46% -
ROE 2.66% 2.37% 10.10% 7.64% 4.69% 1.91% 8.52% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 79.76 81.31 366.80 309.21 224.67 107.28 359.25 -63.36%
EPS 9.66 9.18 39.19 28.73 18.94 7.50 33.99 -56.80%
DPS 5.00 0.00 15.00 5.00 5.00 0.00 12.00 -44.24%
NAPS 3.80 3.88 3.88 3.76 4.04 3.92 3.99 -3.20%
Adjusted Per Share Value based on latest NOSH - 374,937
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 9.18 8.91 38.96 32.58 23.63 11.17 37.00 -60.54%
EPS 1.16 1.01 4.16 3.03 1.99 0.78 3.50 -52.14%
DPS 0.58 0.00 1.59 0.53 0.53 0.00 1.24 -39.77%
NAPS 0.4372 0.4253 0.4121 0.3961 0.4249 0.408 0.4109 4.22%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 4.78 4.98 4.66 4.70 4.80 4.48 0.00 -
P/RPS 5.99 6.12 1.27 1.52 2.14 4.18 0.00 -
P/EPS 47.31 54.25 11.89 16.36 25.34 59.73 0.00 -
EY 2.11 1.84 8.41 6.11 3.95 1.67 0.00 -
DY 1.05 0.00 3.22 1.06 1.04 0.00 0.00 -
P/NAPS 1.26 1.28 1.20 1.25 1.19 1.14 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 19/05/04 26/02/04 13/11/03 20/08/03 21/05/03 29/04/03 -
Price 4.56 4.60 4.68 5.20 4.86 4.10 4.34 -
P/RPS 5.72 5.66 1.28 1.68 2.16 3.82 1.21 181.93%
P/EPS 45.13 50.11 11.94 18.10 25.66 54.67 12.77 132.19%
EY 2.22 2.00 8.37 5.53 3.90 1.83 7.83 -56.87%
DY 1.10 0.00 3.21 0.96 1.03 0.00 2.76 -45.87%
P/NAPS 1.20 1.19 1.21 1.38 1.20 1.05 1.09 6.62%

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