[IJM] QoQ Quarter 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- 30.98%
YoY- 339.84%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 313,140 436,314 390,885 345,445 384,924 324,120 240,706 19.15%
PBT 50,116 62,974 44,639 58,971 48,702 47,685 36,412 23.70%
Tax -13,897 -20,568 -17,312 -20,963 -19,683 -16,317 -12,264 8.68%
NP 36,219 42,406 27,327 38,008 29,019 31,368 24,148 30.99%
-
NP to SH 36,219 42,406 27,327 38,008 29,019 31,368 24,148 30.99%
-
Tax Rate 27.73% 32.66% 38.78% 35.55% 40.42% 34.22% 33.68% -
Total Cost 276,921 393,908 363,558 307,437 355,905 292,752 216,558 17.79%
-
Net Worth 1,409,766 1,487,154 1,428,291 1,081,880 1,387,865 1,377,307 1,358,775 2.48%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 18,405 - 25,243 - 18,027 - -
Div Payout % - 43.40% - 66.42% - 57.47% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,409,766 1,487,154 1,428,291 1,081,880 1,387,865 1,377,307 1,358,775 2.48%
NOSH 374,937 368,107 364,360 360,626 360,484 360,551 360,417 2.66%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 11.57% 9.72% 6.99% 11.00% 7.54% 9.68% 10.03% -
ROE 2.57% 2.85% 1.91% 3.51% 2.09% 2.28% 1.78% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 83.52 118.53 107.28 95.79 106.78 89.90 66.79 16.05%
EPS 9.66 11.52 7.50 10.54 8.05 8.70 6.70 27.59%
DPS 0.00 5.00 0.00 7.00 0.00 5.00 0.00 -
NAPS 3.76 4.04 3.92 3.00 3.85 3.82 3.77 -0.17%
Adjusted Per Share Value based on latest NOSH - 360,626
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.95 12.46 11.17 9.87 11.00 9.26 6.88 19.14%
EPS 1.03 1.21 0.78 1.09 0.83 0.90 0.69 30.58%
DPS 0.00 0.53 0.00 0.72 0.00 0.51 0.00 -
NAPS 0.4027 0.4248 0.408 0.3091 0.3965 0.3934 0.3882 2.47%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 4.70 4.80 4.48 0.00 0.00 0.00 0.00 -
P/RPS 5.63 4.05 4.18 0.00 0.00 0.00 0.00 -
P/EPS 48.65 41.67 59.73 0.00 0.00 0.00 0.00 -
EY 2.06 2.40 1.67 0.00 0.00 0.00 0.00 -
DY 0.00 1.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.19 1.14 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 13/11/03 20/08/03 21/05/03 29/04/03 20/11/02 29/08/02 22/05/02 -
Price 5.20 4.86 4.10 4.34 0.00 0.00 0.00 -
P/RPS 6.23 4.10 3.82 4.53 0.00 0.00 0.00 -
P/EPS 53.83 42.19 54.67 41.18 0.00 0.00 0.00 -
EY 1.86 2.37 1.83 2.43 0.00 0.00 0.00 -
DY 0.00 1.03 0.00 1.61 0.00 0.00 0.00 -
P/NAPS 1.38 1.20 1.05 1.45 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