[IJM] QoQ 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- -14.59%
YoY- 24.81%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 321,222 311,989 223,556 313,140 436,314 390,885 345,445 -4.73%
PBT 58,442 55,104 49,071 50,116 62,974 44,639 58,971 -0.59%
Tax -17,745 -19,881 -9,299 -13,897 -20,568 -17,312 -20,963 -10.52%
NP 40,697 35,223 39,772 36,219 42,406 27,327 38,008 4.66%
-
NP to SH 40,697 35,223 39,772 36,219 42,406 27,327 38,008 4.66%
-
Tax Rate 30.36% 36.08% 18.95% 27.73% 32.66% 38.78% 35.55% -
Total Cost 280,525 276,766 183,784 276,921 393,908 363,558 307,437 -5.92%
-
Net Worth 1,600,917 1,488,728 1,478,116 1,409,766 1,487,154 1,428,291 1,081,880 29.88%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 21,064 - 38,095 - 18,405 - 25,243 -11.37%
Div Payout % 51.76% - 95.79% - 43.40% - 66.42% -
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 1,600,917 1,488,728 1,478,116 1,409,766 1,487,154 1,428,291 1,081,880 29.88%
NOSH 421,294 383,692 380,957 374,937 368,107 364,360 360,626 10.93%
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% 17.79% 11.57% 9.72% 6.99% 11.00% -
ROE 2.54% 2.37% 2.69% 2.57% 2.85% 1.91% 3.51% -
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 76.25 81.31 58.68 83.52 118.53 107.28 95.79 -14.12%
EPS 9.66 9.18 10.44 9.66 11.52 7.50 10.54 -5.65%
DPS 5.00 0.00 10.00 0.00 5.00 0.00 7.00 -20.11%
NAPS 3.80 3.88 3.88 3.76 4.04 3.92 3.00 17.08%
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 8.81 8.55 6.13 8.58 11.96 10.72 9.47 -4.70%
EPS 1.12 0.97 1.09 0.99 1.16 0.75 1.04 5.06%
DPS 0.58 0.00 1.04 0.00 0.50 0.00 0.69 -10.94%
NAPS 0.4389 0.4081 0.4052 0.3865 0.4077 0.3916 0.2966 29.88%
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 6.27 6.12 7.94 5.63 4.05 4.18 0.00 -
P/EPS 49.48 54.25 44.64 48.65 41.67 59.73 0.00 -
EY 2.02 1.84 2.24 2.06 2.40 1.67 0.00 -
DY 1.05 0.00 2.15 0.00 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 5.98 5.66 7.98 6.23 4.10 3.82 4.53 20.35%
P/EPS 47.20 50.11 44.83 53.83 42.19 54.67 41.18 9.53%
EY 2.12 2.00 2.23 1.86 2.37 1.83 2.43 -8.70%
DY 1.10 0.00 2.14 0.00 1.03 0.00 1.61 -22.44%
P/NAPS 1.20 1.19 1.21 1.38 1.20 1.05 1.45 -11.86%

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