[IJM] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 8.78%
YoY- 102.28%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 2,042,435 1,618,248 1,194,672 1,557,568 1,059,755 652,869 576,198 22.42%
PBT 305,225 233,049 222,016 215,286 111,827 241,447 154,270 11.52%
Tax -80,217 -70,875 -69,778 -78,526 -44,217 -52,147 -30,610 16.65%
NP 225,008 162,174 152,238 136,760 67,610 189,300 123,660 10.04%
-
NP to SH 184,236 145,719 152,238 136,760 67,610 189,300 123,660 6.58%
-
Tax Rate 26.28% 30.41% 31.43% 36.48% 39.54% 21.60% 19.84% -
Total Cost 1,817,427 1,456,074 1,042,434 1,420,808 992,145 463,569 452,538 24.89%
-
Net Worth 2,190,546 1,888,284 1,678,901 1,487,154 1,377,307 1,272,712 1,084,136 11.90%
Dividend
30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 97,458 23,427 59,160 43,649 35,635 35,049 31,134 20.01%
Div Payout % 52.90% 16.08% 38.86% 31.92% 52.71% 18.52% 25.18% -
Equity
30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 2,190,546 1,888,284 1,678,901 1,487,154 1,377,307 1,272,712 1,084,136 11.90%
NOSH 495,598 468,556 442,981 368,107 360,551 351,577 348,596 5.78%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 11.02% 10.02% 12.74% 8.78% 6.38% 29.00% 21.46% -
ROE 8.41% 7.72% 9.07% 9.20% 4.91% 14.87% 11.41% -
Per Share
30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 412.11 345.37 269.69 423.13 293.93 185.70 165.29 15.72%
EPS 37.17 31.10 34.37 37.15 18.75 53.84 35.47 0.75%
DPS 19.66 5.00 13.36 11.86 9.88 10.00 9.00 13.30%
NAPS 4.42 4.03 3.79 4.04 3.82 3.62 3.11 5.78%
Adjusted Per Share Value based on latest NOSH - 368,107
30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 55.99 44.37 32.75 42.70 29.05 17.90 15.80 22.41%
EPS 5.05 3.99 4.17 3.75 1.85 5.19 3.39 6.57%
DPS 2.67 0.64 1.62 1.20 0.98 0.96 0.85 20.08%
NAPS 0.6006 0.5177 0.4603 0.4077 0.3776 0.3489 0.2972 11.90%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/06/03 - - - -
Price 6.20 4.86 4.60 4.80 0.00 0.00 0.00 -
P/RPS 1.50 1.41 1.71 1.13 0.00 0.00 0.00 -
P/EPS 16.68 15.63 13.39 12.92 0.00 0.00 0.00 -
EY 6.00 6.40 7.47 7.74 0.00 0.00 0.00 -
DY 3.17 1.03 2.90 2.47 0.00 0.00 0.00 -
P/NAPS 1.40 1.21 1.21 1.19 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 15/11/06 11/11/05 24/11/04 20/08/03 29/08/02 15/08/01 16/08/00 -
Price 6.65 4.68 4.66 4.86 0.00 0.00 0.00 -
P/RPS 1.61 1.36 1.73 1.15 0.00 0.00 0.00 -
P/EPS 17.89 15.05 13.56 13.08 0.00 0.00 0.00 -
EY 5.59 6.65 7.37 7.64 0.00 0.00 0.00 -
DY 2.96 1.07 2.87 2.44 0.00 0.00 0.00 -
P/NAPS 1.50 1.16 1.23 1.20 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