[IJM] YoY 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
30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,518,296 1,284,888 1,247,956 1,563,540 962,824 219,631 573,696 20.35%
PBT 253,784 233,768 220,416 178,556 145,648 110,746 113,604 16.53%
Tax -72,692 -70,980 -79,524 -69,248 -49,056 -11,993 -37,468 13.44%
NP 181,092 162,788 140,892 109,308 96,592 98,753 76,136 17.93%
-
NP to SH 142,732 162,788 140,892 109,308 96,592 98,753 76,136 12.71%
-
Tax Rate 28.64% 30.36% 36.08% 38.78% 33.68% 10.83% 32.98% -
Total Cost 1,337,204 1,122,100 1,107,064 1,454,232 866,232 120,878 497,560 20.71%
-
Net Worth 1,811,811 1,530,482 1,488,728 1,428,291 1,358,775 1,241,004 1,067,845 10.59%
Dividend
30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 80,551 - - - - - -
Div Payout % - 49.48% - - - - - -
Equity
30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,811,811 1,530,482 1,488,728 1,428,291 1,358,775 1,241,004 1,067,845 10.59%
NOSH 461,020 402,758 383,692 364,360 360,417 351,559 346,703 5.57%
Ratio Analysis
30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 11.93% 12.67% 11.29% 6.99% 10.03% 44.96% 13.27% -
ROE 7.88% 10.64% 9.46% 7.65% 7.11% 7.96% 7.13% -
Per Share
30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 329.33 319.02 325.25 429.12 267.14 62.47 165.47 14.00%
EPS 30.96 38.64 36.72 30.00 26.80 28.09 21.96 6.75%
DPS 0.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.93 3.80 3.88 3.92 3.77 3.53 3.08 4.74%
Adjusted Per Share Value based on latest NOSH - 364,360
30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 43.37 36.70 35.65 44.66 27.50 6.27 16.39 20.35%
EPS 4.08 4.65 4.02 3.12 2.76 2.82 2.17 12.77%
DPS 0.00 2.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5176 0.4372 0.4253 0.408 0.3882 0.3545 0.305 10.59%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/06/05 30/06/04 31/03/04 31/03/03 - - - -
Price 4.92 4.78 4.98 4.48 0.00 0.00 0.00 -
P/RPS 1.49 1.50 1.53 1.04 0.00 0.00 0.00 -
P/EPS 15.89 11.83 13.56 14.93 0.00 0.00 0.00 -
EY 6.29 8.46 7.37 6.70 0.00 0.00 0.00 -
DY 0.00 4.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.26 1.28 1.14 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 10/08/05 18/08/04 19/05/04 21/05/03 22/05/02 16/05/01 17/05/00 -
Price 5.00 4.56 4.60 4.10 0.00 0.00 0.00 -
P/RPS 1.52 1.43 1.41 0.96 0.00 0.00 0.00 -
P/EPS 16.15 11.28 12.53 13.67 0.00 0.00 0.00 -
EY 6.19 8.86 7.98 7.32 0.00 0.00 0.00 -
DY 0.00 4.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.20 1.19 1.05 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