[IJM] QoQ Annualized Quarter Result on 30-Jun-2004 [#1]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

18-Aug-2004

Admission Sponsor

Sponsor

Financial Year

31-Mar-2005

Quarter

30-Jun-2004 [#1]

Profit Trend

QoQ- 15.54%

YoY- 16.72%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Annualized Quarter Result
Revenue	1,802,291	1,283,334	1,318,254	1,284,888	1,247,956	1,363,895	1,520,452	11.99%
YoY %	40.44%	-2.65%	2.60%	2.96%	-8.50%	-10.30%	-	-
Horiz. %	118.54%	84.40%	86.70%	84.51%	82.08%	89.70%	100.00%	-
PBT	283,809	239,214	235,682	233,768	220,416	206,800	210,305	22.09%
YoY %	18.64%	1.50%	0.82%	6.06%	6.58%	-1.67%	-	-
Horiz. %	134.95%	113.75%	112.07%	111.16%	104.81%	98.33%	100.00%	-
Tax	-98,323	-80,700	-81,196	-70,980	-79,524	-61,076	-69,036	26.55%
YoY %	-21.84%	0.61%	-14.39%	10.74%	-30.20%	11.53%	-	-
Horiz. %	142.42%	116.90%	117.61%	102.82%	115.19%	88.47%	100.00%	-
NP	185,486	158,514	154,486	162,788	140,892	145,724	141,269	19.88%
YoY %	17.02%	2.61%	-5.10%	15.54%	-3.32%	3.15%	-	-
Horiz. %	131.30%	112.21%	109.36%	115.23%	99.73%	103.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	185,486	158,514	154,486	162,788	140,892	145,724	141,269	19.88%
YoY %	17.02%	2.61%	-5.10%	15.54%	-3.32%	3.15%	-	-
Horiz. %	131.30%	112.21%	109.36%	115.23%	99.73%	103.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.64%	33.74%	34.45%	30.36%	36.08%	29.53%	32.83%	-
YoY %	2.67%	-2.06%	13.47%	-15.85%	22.18%	-10.05%	-	-
Horiz. %	105.51%	102.77%	104.93%	92.48%	109.90%	89.95%	100.00%	-
Total Cost	1,616,805	1,124,820	1,163,768	1,122,100	1,107,064	1,218,171	1,379,182	11.16%
YoY %	43.74%	-3.35%	3.71%	1.36%	-9.12%	-11.67%	-	-
Horiz. %	117.23%	81.56%	84.38%	81.36%	80.27%	88.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,661,906	1,638,551	1,576,937	1,530,482	1,488,728	1,442,738	1,386,632	12.81%
YoY %	1.43%	3.91%	3.04%	2.80%	3.19%	4.05%	-	-
Horiz. %	119.85%	118.17%	113.72%	110.37%	107.36%	104.05%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Dividend
Div	64,749	28,373	41,607	80,551	-	55,775	24,585	90.59%
YoY %	128.21%	-31.81%	-48.35%	0.00%	-	126.87%	-	-
Horiz. %	263.37%	115.41%	169.24%	327.64%	-	226.87%	100.00%	-
Div Payout %	34.91%	17.90%	26.93%	49.48%	-	38.28%	17.40%	-
YoY %	95.03%	-33.53%	-45.57%	0.00%	-	120.00%	-	-
Horiz. %	200.63%	102.87%	154.77%	284.37%	-	220.00%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Equity
Net Worth	1,661,906	1,638,551	1,576,937	1,530,482	1,488,728	1,442,738	1,386,632	12.81%
YoY %	1.43%	3.91%	3.04%	2.80%	3.19%	4.05%	-	-
Horiz. %	119.85%	118.17%	113.72%	110.37%	107.36%	104.05%	100.00%	-
NOSH	431,663	425,597	416,078	402,758	383,692	371,839	368,785	11.05%
YoY %	1.43%	2.29%	3.31%	4.97%	3.19%	0.83%	-	-
Horiz. %	117.05%	115.41%	112.82%	109.21%	104.04%	100.83%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Ratio Analysis
NP Margin	10.29%	12.35%	11.72%	12.67%	11.29%	10.68%	9.29%	-
YoY %	-16.68%	5.38%	-7.50%	12.22%	5.71%	14.96%	-	-
Horiz. %	110.76%	132.94%	126.16%	136.38%	121.53%	114.96%	100.00%	-
ROE	11.16%	9.67%	9.80%	10.64%	9.46%	10.10%	10.19%	-
YoY %	15.41%	-1.33%	-7.89%	12.47%	-6.34%	-0.88%	-	-
Horiz. %	109.52%	94.90%	96.17%	104.42%	92.84%	99.12%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Per Share
RPS	417.52	301.54	316.83	319.02	325.25	366.80	412.29	0.84%
YoY %	38.46%	-4.83%	-0.69%	-1.92%	-11.33%	-11.03%	-	-
Horiz. %	101.27%	73.14%	76.85%	77.38%	78.89%	88.97%	100.00%	-
EPS	42.97	36.08	35.74	38.64	36.72	39.19	38.31	7.94%
YoY %	19.10%	0.95%	-7.51%	5.23%	-6.30%	2.30%	-	-
Horiz. %	112.16%	94.18%	93.29%	100.86%	95.85%	102.30%	100.00%	-
DPS	15.00	6.67	10.00	20.00	0.00	15.00	6.67	71.56%
YoY %	124.89%	-33.30%	-50.00%	0.00%	0.00%	124.89%	-	-
Horiz. %	224.89%	100.00%	149.93%	299.85%	0.00%	224.89%	100.00%	-
NAPS	3.85	3.85	3.79	3.80	3.88	3.88	3.76	1.58%
YoY %	0.00%	1.58%	-0.26%	-2.06%	0.00%	3.19%	-	-
Horiz. %	102.39%	102.39%	100.80%	101.06%	103.19%	103.19%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 421,294
RPS	49.41	35.18	36.14	35.23	34.21	37.39	41.68	11.99%
YoY %	40.45%	-2.66%	2.58%	2.98%	-8.50%	-10.29%	-	-
Horiz. %	118.55%	84.40%	86.71%	84.52%	82.08%	89.71%	100.00%	-
EPS	5.09	4.35	4.24	4.46	3.86	4.00	3.87	20.02%
YoY %	17.01%	2.59%	-4.93%	15.54%	-3.50%	3.36%	-	-
Horiz. %	131.52%	112.40%	109.56%	115.25%	99.74%	103.36%	100.00%	-
DPS	1.78	0.78	1.14	2.21	0.00	1.53	0.67	91.70%
YoY %	128.21%	-31.58%	-48.42%	0.00%	0.00%	128.36%	-	-
Horiz. %	265.67%	116.42%	170.15%	329.85%	0.00%	228.36%	100.00%	-
NAPS	0.4556	0.4492	0.4323	0.4196	0.4081	0.3955	0.3802	12.80%
YoY %	1.42%	3.91%	3.03%	2.82%	3.19%	4.02%	-	-
Horiz. %	119.83%	118.15%	113.70%	110.36%	107.34%	104.02%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	-
Price	4.80	4.74	4.60	4.78	4.98	4.66	4.70	-
P/RPS	1.15	1.57	1.45	1.50	1.53	1.27	1.14	0.58%
YoY %	-26.75%	8.28%	-3.33%	-1.96%	20.47%	11.40%	-	-
Horiz. %	100.88%	137.72%	127.19%	131.58%	134.21%	111.40%	100.00%	-
P/EPS	11.17	12.73	12.39	11.83	13.56	11.89	12.27	-6.06%
YoY %	-12.25%	2.74%	4.73%	-12.76%	14.05%	-3.10%	-	-
Horiz. %	91.04%	103.75%	100.98%	96.41%	110.51%	96.90%	100.00%	-
EY	8.95	7.86	8.07	8.46	7.37	8.41	8.15	6.43%
YoY %	13.87%	-2.60%	-4.61%	14.79%	-12.37%	3.19%	-	-
Horiz. %	109.82%	96.44%	99.02%	103.80%	90.43%	103.19%	100.00%	-
DY	3.13	1.41	2.17	4.18	0.00	3.22	1.42	69.28%
YoY %	121.99%	-35.02%	-48.09%	0.00%	0.00%	126.76%	-	-
Horiz. %	220.42%	99.30%	152.82%	294.37%	0.00%	226.76%	100.00%	-
P/NAPS	1.25	1.23	1.21	1.26	1.28	1.20	1.25	0.00%
YoY %	1.63%	1.65%	-3.97%	-1.56%	6.67%	-4.00%	-	-
Horiz. %	100.00%	98.40%	96.80%	100.80%	102.40%	96.00%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	19/05/05	25/02/05	24/11/04	18/08/04	19/05/04	26/02/04	13/11/03	-
Price	4.78	4.80	4.66	4.56	4.60	4.68	5.20	-
P/RPS	1.14	1.59	1.47	1.43	1.41	1.28	1.26	-6.44%
YoY %	-28.30%	8.16%	2.80%	1.42%	10.16%	1.59%	-	-
Horiz. %	90.48%	126.19%	116.67%	113.49%	111.90%	101.59%	100.00%	-
P/EPS	11.12	12.89	12.55	11.28	12.53	11.94	13.57	-12.42%
YoY %	-13.73%	2.71%	11.26%	-9.98%	4.94%	-12.01%	-	-
Horiz. %	81.95%	94.99%	92.48%	83.12%	92.34%	87.99%	100.00%	-
EY	8.99	7.76	7.97	8.86	7.98	8.37	7.37	14.14%
YoY %	15.85%	-2.63%	-10.05%	11.03%	-4.66%	13.57%	-	-
Horiz. %	121.98%	105.29%	108.14%	120.22%	108.28%	113.57%	100.00%	-
DY	3.14	1.39	2.15	4.39	0.00	3.21	1.28	81.79%
YoY %	125.90%	-35.35%	-51.03%	0.00%	0.00%	150.78%	-	-
Horiz. %	245.31%	108.59%	167.97%	342.97%	0.00%	250.78%	100.00%	-
P/NAPS	1.24	1.25	1.23	1.20	1.19	1.21	1.38	-6.87%
YoY %	-0.80%	1.63%	2.50%	0.84%	-1.65%	-12.32%	-	-
Horiz. %	89.86%	90.58%	89.13%	86.96%	86.23%	87.68%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos