[IJM] YoY Cumulative 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- 44.96%
YoY- -27.49%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,910,489 1,802,291 1,363,895 1,295,195 857,391 615,848 549,598 -1.31%
PBT 281,499 283,809 206,800 191,770 210,409 118,956 139,431 -0.74%
Tax -80,167 -98,323 -61,076 -69,227 -41,411 -42,183 -21,755 -1.38%
NP 201,332 185,486 145,724 122,543 168,998 76,773 117,676 -0.57%
-
NP to SH 160,433 185,486 145,724 122,543 168,998 76,773 117,676 -0.32%
-
Tax Rate 28.48% 34.64% 29.53% 36.10% 19.68% 35.46% 15.60% -
Total Cost 1,709,157 1,616,805 1,218,171 1,172,652 688,393 539,075 431,922 -1.45%
-
Net Worth 2,027,217 1,661,906 1,442,738 1,438,518 1,273,995 1,140,747 1,049,449 -0.69%
Dividend
31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 70,716 64,749 55,775 43,263 70,386 27,993 20,644 -1.30%
Div Payout % 44.08% 34.91% 38.28% 35.30% 41.65% 36.46% 17.54% -
Equity
31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 2,027,217 1,661,906 1,442,738 1,438,518 1,273,995 1,140,747 1,049,449 -0.69%
NOSH 471,445 431,663 371,839 360,530 351,932 349,922 344,081 -0.33%
Ratio Analysis
31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 10.54% 10.29% 10.68% 9.46% 19.71% 12.47% 21.41% -
ROE 7.91% 11.16% 10.10% 8.52% 13.27% 6.73% 11.21% -
Per Share
31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 405.24 417.52 366.80 359.25 243.62 176.00 159.73 -0.98%
EPS 34.03 42.97 39.19 33.99 48.02 21.94 34.20 0.00%
DPS 15.00 15.00 15.00 12.00 20.00 8.00 6.00 -0.97%
NAPS 4.30 3.85 3.88 3.99 3.62 3.26 3.05 -0.36%
Adjusted Per Share Value based on latest NOSH - 360,626
31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 52.38 49.41 37.39 35.51 23.51 16.88 15.07 -1.31%
EPS 4.40 5.09 4.00 3.36 4.63 2.10 3.23 -0.32%
DPS 1.94 1.78 1.53 1.19 1.93 0.77 0.57 -1.29%
NAPS 0.5558 0.4556 0.3955 0.3944 0.3493 0.3127 0.2877 -0.69%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/03/06 31/03/05 31/12/03 - - - - -
Price 5.10 4.80 4.66 0.00 0.00 0.00 0.00 -
P/RPS 1.26 1.15 1.27 0.00 0.00 0.00 0.00 -100.00%
P/EPS 14.99 11.17 11.89 0.00 0.00 0.00 0.00 -100.00%
EY 6.67 8.95 8.41 0.00 0.00 0.00 0.00 -100.00%
DY 2.94 3.13 3.22 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.19 1.25 1.20 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/05/06 19/05/05 26/02/04 29/04/03 27/02/02 21/02/01 28/02/00 -
Price 5.55 4.78 4.68 4.34 0.00 0.00 0.00 -
P/RPS 1.37 1.14 1.28 1.21 0.00 0.00 0.00 -100.00%
P/EPS 16.31 11.12 11.94 12.77 0.00 0.00 0.00 -100.00%
EY 6.13 8.99 8.37 7.83 0.00 0.00 0.00 -100.00%
DY 2.70 3.14 3.21 2.76 0.00 0.00 0.00 -100.00%
P/NAPS 1.29 1.24 1.21 1.09 0.00 0.00 0.00 -100.00%

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