[IJM] YoY 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
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,623,022 1,319,762 962,501 1,140,339 949,750 583,513 499,299 20.74%
PBT 246,327 212,919 179,411 157,729 132,799 220,403 87,110 18.07%
Tax -68,293 -61,795 -60,525 -51,777 -48,264 -35,558 -22,636 19.30%
NP 178,034 151,124 118,886 105,952 84,535 184,845 64,474 17.63%
-
NP to SH 144,724 119,240 118,886 105,952 84,535 184,845 64,474 13.79%
-
Tax Rate 27.72% 29.02% 33.74% 32.83% 36.34% 16.13% 25.99% -
Total Cost 1,444,988 1,168,638 843,615 1,034,387 865,215 398,668 434,825 21.16%
-
Net Worth 2,257,893 2,176,528 1,638,551 1,386,632 1,387,887 1,287,162 1,107,164 12.06%
Dividend
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 49,733 23,453 21,279 18,439 18,024 52,752 - -
Div Payout % 34.36% 19.67% 17.90% 17.40% 21.32% 28.54% - -
Equity
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 2,257,893 2,176,528 1,638,551 1,386,632 1,387,887 1,287,162 1,107,164 12.06%
NOSH 497,333 469,079 425,597 368,785 360,490 351,683 349,263 5.81%
Ratio Analysis
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 10.97% 11.45% 12.35% 9.29% 8.90% 31.68% 12.91% -
ROE 6.41% 5.48% 7.26% 7.64% 6.09% 14.36% 5.82% -
Per Share
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 326.34 281.35 226.15 309.21 263.46 165.92 142.96 14.10%
EPS 29.10 25.42 27.06 28.73 23.45 52.56 18.46 7.54%
DPS 10.00 5.00 5.00 5.00 5.00 15.00 0.00 -
NAPS 4.54 4.64 3.85 3.76 3.85 3.66 3.17 5.91%
Adjusted Per Share Value based on latest NOSH - 374,937
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 44.50 36.18 26.39 31.26 26.04 16.00 13.69 20.73%
EPS 3.97 3.27 3.26 2.90 2.32 5.07 1.77 13.78%
DPS 1.36 0.64 0.58 0.51 0.49 1.45 0.00 -
NAPS 0.619 0.5967 0.4492 0.3802 0.3805 0.3529 0.3035 12.06%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/12/06 30/12/05 31/12/04 30/09/03 - - - -
Price 7.35 4.40 4.74 4.70 0.00 0.00 0.00 -
P/RPS 2.25 1.56 2.10 1.52 0.00 0.00 0.00 -
P/EPS 25.26 17.31 16.97 16.36 0.00 0.00 0.00 -
EY 3.96 5.78 5.89 6.11 0.00 0.00 0.00 -
DY 1.36 1.14 1.05 1.06 0.00 0.00 0.00 -
P/NAPS 1.62 0.95 1.23 1.25 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/02/07 13/03/06 25/02/05 13/11/03 20/11/02 21/11/01 08/11/00 -
Price 8.80 4.96 4.80 5.20 0.00 0.00 0.00 -
P/RPS 2.70 1.76 2.12 1.68 0.00 0.00 0.00 -
P/EPS 30.24 19.51 17.18 18.10 0.00 0.00 0.00 -
EY 3.31 5.13 5.82 5.53 0.00 0.00 0.00 -
DY 1.14 1.01 1.04 0.96 0.00 0.00 0.00 -
P/NAPS 1.94 1.07 1.25 1.38 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