[IJM] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -5.1%
YoY- 9.36%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,518,296 1,802,291 1,283,334 1,318,254 1,284,888 1,247,956 1,363,895 7.41%
PBT 253,784 283,809 239,214 235,682 233,768 220,416 206,800 14.63%
Tax -72,692 -98,323 -80,700 -81,196 -70,980 -79,524 -61,076 12.31%
NP 181,092 185,486 158,514 154,486 162,788 140,892 145,724 15.60%
-
NP to SH 142,732 185,486 158,514 154,486 162,788 140,892 145,724 -1.37%
-
Tax Rate 28.64% 34.64% 33.74% 34.45% 30.36% 36.08% 29.53% -
Total Cost 1,337,204 1,616,805 1,124,820 1,163,768 1,122,100 1,107,064 1,218,171 6.41%
-
Net Worth 1,811,811 1,661,906 1,638,551 1,576,937 1,530,482 1,488,728 1,442,738 16.41%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 64,749 28,373 41,607 80,551 - 55,775 -
Div Payout % - 34.91% 17.90% 26.93% 49.48% - 38.28% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,811,811 1,661,906 1,638,551 1,576,937 1,530,482 1,488,728 1,442,738 16.41%
NOSH 461,020 431,663 425,597 416,078 402,758 383,692 371,839 15.42%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 11.93% 10.29% 12.35% 11.72% 12.67% 11.29% 10.68% -
ROE 7.88% 11.16% 9.67% 9.80% 10.64% 9.46% 10.10% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 329.33 417.52 301.54 316.83 319.02 325.25 366.80 -6.93%
EPS 30.96 42.97 36.08 35.74 38.64 36.72 39.19 -14.55%
DPS 0.00 15.00 6.67 10.00 20.00 0.00 15.00 -
NAPS 3.93 3.85 3.85 3.79 3.80 3.88 3.88 0.85%
Adjusted Per Share Value based on latest NOSH - 442,981
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 41.62 49.41 35.18 36.14 35.23 34.21 37.39 7.41%
EPS 3.91 5.09 4.35 4.24 4.46 3.86 4.00 -1.50%
DPS 0.00 1.78 0.78 1.14 2.21 0.00 1.53 -
NAPS 0.4967 0.4556 0.4492 0.4323 0.4196 0.4081 0.3955 16.41%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 4.92 4.80 4.74 4.60 4.78 4.98 4.66 -
P/RPS 1.49 1.15 1.57 1.45 1.50 1.53 1.27 11.24%
P/EPS 15.89 11.17 12.73 12.39 11.83 13.56 11.89 21.34%
EY 6.29 8.95 7.86 8.07 8.46 7.37 8.41 -17.61%
DY 0.00 3.13 1.41 2.17 4.18 0.00 3.22 -
P/NAPS 1.25 1.25 1.23 1.21 1.26 1.28 1.20 2.76%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 10/08/05 19/05/05 25/02/05 24/11/04 18/08/04 19/05/04 26/02/04 -
Price 5.00 4.78 4.80 4.66 4.56 4.60 4.68 -
P/RPS 1.52 1.14 1.59 1.47 1.43 1.41 1.28 12.15%
P/EPS 16.15 11.12 12.89 12.55 11.28 12.53 11.94 22.32%
EY 6.19 8.99 7.76 7.97 8.86 7.98 8.37 -18.23%
DY 0.00 3.14 1.39 2.15 4.39 0.00 3.21 -
P/NAPS 1.27 1.24 1.25 1.23 1.20 1.19 1.21 3.28%

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