[IJM] YoY 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
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 584,704 413,390 303,374 313,140 384,924 221,051 173,858 21.39%
PBT 84,329 74,647 61,570 50,116 48,702 37,724 26,922 20.02%
Tax -28,166 -21,718 -19,927 -13,897 -19,683 -9,783 -6,825 25.43%
NP 56,163 52,929 41,643 36,219 29,019 27,941 20,097 17.85%
-
NP to SH 43,242 41,561 41,643 36,219 29,019 27,941 20,097 13.03%
-
Tax Rate 33.40% 29.09% 32.36% 27.73% 40.42% 25.93% 25.35% -
Total Cost 528,541 360,461 261,731 276,921 355,905 193,110 153,761 21.82%
-
Net Worth 2,304,209 2,214,041 1,746,465 1,409,766 1,387,865 1,287,960 1,107,956 12.41%
Dividend
31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 45,362 - - - - -
Div Payout % - - 108.93% - - - - -
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 2,304,209 2,214,041 1,746,465 1,409,766 1,387,865 1,287,960 1,107,956 12.41%
NOSH 507,535 477,164 453,627 374,937 360,484 351,901 349,513 6.14%
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 9.61% 12.80% 13.73% 11.57% 7.54% 12.64% 11.56% -
ROE 1.88% 1.88% 2.38% 2.57% 2.09% 2.17% 1.81% -
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 115.20 86.63 66.88 83.52 106.78 62.82 49.74 14.37%
EPS 8.52 8.71 9.18 9.66 8.05 7.94 5.75 6.48%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 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 16.03 11.33 8.32 8.58 10.55 6.06 4.77 21.38%
EPS 1.19 1.14 1.14 0.99 0.80 0.77 0.55 13.13%
DPS 0.00 0.00 1.24 0.00 0.00 0.00 0.00 -
NAPS 0.6317 0.607 0.4788 0.3865 0.3805 0.3531 0.3038 12.41%
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 6.38 5.08 7.09 5.63 0.00 0.00 0.00 -
P/EPS 86.27 50.52 51.63 48.65 0.00 0.00 0.00 -
EY 1.16 1.98 1.94 2.06 0.00 0.00 0.00 -
DY 0.00 0.00 2.11 0.00 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 7.64 5.73 7.18 6.23 0.00 0.00 0.00 -
P/EPS 103.29 56.95 52.29 53.83 0.00 0.00 0.00 -
EY 0.97 1.76 1.91 1.86 0.00 0.00 0.00 -
DY 0.00 0.00 2.08 0.00 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