[IJM] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 9.81%
YoY- 4.64%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 688,212 590,727 527,801 223,556 345,445 273,878 116,549 32.86%
PBT 72,602 68,580 49,294 49,071 58,971 -9,994 31,846 14.09%
Tax -10,527 -18,372 -17,917 -9,299 -20,963 9,994 -19,547 -9.42%
NP 62,075 50,208 31,377 39,772 38,008 0 12,299 29.56%
-
NP to SH 49,612 41,193 31,377 39,772 38,008 -15,847 12,299 25.00%
-
Tax Rate 14.50% 26.79% 36.35% 18.95% 35.55% - 61.38% -
Total Cost 626,137 540,519 496,424 183,784 307,437 273,878 104,250 33.22%
-
Net Worth 2,530,545 2,232,085 1,758,390 1,478,116 1,081,880 1,274,803 1,139,055 13.62%
Dividend
31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 27,747 47,898 - 38,095 25,243 17,607 17,470 7.68%
Div Payout % 55.93% 116.28% - 95.79% 66.42% 0.00% 142.05% -
Equity
31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 2,530,545 2,232,085 1,758,390 1,478,116 1,081,880 1,274,803 1,139,055 13.62%
NOSH 554,944 478,988 456,724 380,957 360,626 352,155 349,403 7.68%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 9.02% 8.50% 5.94% 17.79% 11.00% 0.00% 10.55% -
ROE 1.96% 1.85% 1.78% 2.69% 3.51% -1.24% 1.08% -
Per Share
31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 124.01 123.33 115.56 58.68 95.79 77.77 33.36 23.38%
EPS 8.94 8.60 6.87 10.44 10.54 -4.50 3.52 16.08%
DPS 5.00 10.00 0.00 10.00 7.00 5.00 5.00 0.00%
NAPS 4.56 4.66 3.85 3.88 3.00 3.62 3.26 5.51%
Adjusted Per Share Value based on latest NOSH - 380,957
31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 19.66 16.87 15.08 6.39 9.87 7.82 3.33 32.86%
EPS 1.42 1.18 0.90 1.14 1.09 -0.45 0.35 25.11%
DPS 0.79 1.37 0.00 1.09 0.72 0.50 0.50 7.59%
NAPS 0.7229 0.6376 0.5023 0.4222 0.3091 0.3642 0.3254 13.62%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/12/03 - - - -
Price 8.65 5.10 4.80 4.66 0.00 0.00 0.00 -
P/RPS 6.97 4.14 4.15 7.94 0.00 0.00 0.00 -
P/EPS 96.76 59.30 69.87 44.64 0.00 0.00 0.00 -
EY 1.03 1.69 1.43 2.24 0.00 0.00 0.00 -
DY 0.58 1.96 0.00 2.15 0.00 0.00 0.00 -
P/NAPS 1.90 1.09 1.25 1.20 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/05/07 30/05/06 19/05/05 26/02/04 29/04/03 27/02/02 21/02/01 -
Price 8.10 5.55 4.78 4.68 4.34 0.00 0.00 -
P/RPS 6.53 4.50 4.14 7.98 4.53 0.00 0.00 -
P/EPS 90.60 64.53 69.58 44.83 41.18 0.00 0.00 -
EY 1.10 1.55 1.44 2.23 2.43 0.00 0.00 -
DY 0.62 1.80 0.00 2.14 1.61 0.00 0.00 -
P/NAPS 1.78 1.19 1.24 1.21 1.45 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