[IJM] YoY TTM 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- 1.23%
YoY- 18.92%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,311,234 1,791,190 1,490,302 1,363,895 1,295,195 857,391 615,848 23.56%
PBT 318,929 265,412 228,705 206,800 191,770 210,409 118,956 17.09%
Tax -78,820 -73,121 -78,442 -61,076 -69,227 -41,411 -42,183 10.52%
NP 240,109 192,291 150,263 145,724 122,543 168,998 76,773 20.01%
-
NP to SH 194,336 155,453 150,263 145,724 122,543 168,998 76,773 16.02%
-
Tax Rate 24.71% 27.55% 34.30% 29.53% 36.10% 19.68% 35.46% -
Total Cost 2,071,125 1,598,899 1,340,039 1,218,171 1,172,652 688,393 539,075 24.03%
-
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 49,559 71,326 66,427 56,501 43,271 35,186 27,928 9.61%
Div Payout % 25.50% 45.88% 44.21% 38.77% 35.31% 20.82% 36.38% -
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 10.39% 10.74% 10.08% 10.68% 9.46% 19.71% 12.47% -
ROE 7.68% 6.96% 8.55% 9.86% 11.33% 13.26% 6.74% -
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 416.48 373.95 326.30 358.02 359.15 243.47 176.26 14.75%
EPS 35.02 32.45 32.90 38.25 33.98 47.99 21.97 7.74%
DPS 8.93 14.89 14.54 14.83 12.00 10.00 8.00 1.77%
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 63.36 49.11 40.86 37.39 35.51 23.51 16.88 23.57%
EPS 5.33 4.26 4.12 4.00 3.36 4.63 2.10 16.07%
DPS 1.36 1.96 1.82 1.55 1.19 0.96 0.77 9.52%
NAPS 0.6938 0.6119 0.4821 0.4052 0.2966 0.3495 0.3123 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 2.08 1.36 1.47 1.30 0.00 0.00 0.00 -
P/EPS 24.70 15.71 14.59 12.18 0.00 0.00 0.00 -
EY 4.05 6.36 6.85 8.21 0.00 0.00 0.00 -
DY 1.03 2.92 3.03 3.18 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 1.94 1.48 1.46 1.31 1.21 0.00 0.00 -
P/EPS 23.13 17.10 14.53 12.23 12.77 0.00 0.00 -
EY 4.32 5.85 6.88 8.17 7.83 0.00 0.00 -
DY 1.10 2.68 3.04 3.17 2.76 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