[IJM] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

19-May-2005

Admission Sponsor

Sponsor

Financial Year

31-Mar-2005

Quarter

31-Mar-2005 [#4]

Profit Trend

QoQ- 17.02%

YoY- 31.65%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Annualized Quarter Result
Revenue	1,759,682	1,574,146	1,518,296	1,802,291	1,283,334	1,318,254	1,284,888	23.25%
YoY %	11.79%	3.68%	-15.76%	40.44%	-2.65%	2.60%	-	-
Horiz. %	136.95%	122.51%	118.17%	140.27%	99.88%	102.60%	100.00%	-
PBT	283,892	244,370	253,784	283,809	239,214	235,682	233,768	13.78%
YoY %	16.17%	-3.71%	-10.58%	18.64%	1.50%	0.82%	-	-
Horiz. %	121.44%	104.54%	108.56%	121.41%	102.33%	100.82%	100.00%	-
Tax	-82,393	-66,062	-72,692	-98,323	-80,700	-81,196	-70,980	10.42%
YoY %	-24.72%	9.12%	26.07%	-21.84%	0.61%	-14.39%	-	-
Horiz. %	116.08%	93.07%	102.41%	138.52%	113.69%	114.39%	100.00%	-
NP	201,498	178,308	181,092	185,486	158,514	154,486	162,788	15.23%
YoY %	13.01%	-1.54%	-2.37%	17.02%	2.61%	-5.10%	-	-
Horiz. %	123.78%	109.53%	111.24%	113.94%	97.37%	94.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	158,986	145,398	142,732	185,486	158,514	154,486	162,788	-1.55%
YoY %	9.35%	1.87%	-23.05%	17.02%	2.61%	-5.10%	-	-
Horiz. %	97.66%	89.32%	87.68%	113.94%	97.37%	94.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.02%	27.03%	28.64%	34.64%	33.74%	34.45%	30.36%	-
YoY %	7.36%	-5.62%	-17.32%	2.67%	-2.06%	13.47%	-	-
Horiz. %	95.59%	89.03%	94.33%	114.10%	111.13%	113.47%	100.00%	-
Total Cost	1,558,184	1,395,838	1,337,204	1,616,805	1,124,820	1,163,768	1,122,100	24.39%
YoY %	11.63%	4.38%	-17.29%	43.74%	-3.35%	3.71%	-	-
Horiz. %	138.86%	124.40%	119.17%	144.09%	100.24%	103.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,176,528	1,874,452	1,811,811	1,661,906	1,638,551	1,576,937	1,530,482	26.38%
YoY %	16.12%	3.46%	9.02%	1.43%	3.91%	3.04%	-	-
Horiz. %	142.21%	122.47%	118.38%	108.59%	107.06%	103.04%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	31,271	46,512	-	64,749	28,373	41,607	80,551	-46.69%
YoY %	-32.77%	0.00%	-	128.21%	-31.81%	-48.35%	-	-
Horiz. %	38.82%	57.74%	-	80.38%	35.22%	51.65%	100.00%	-
Div Payout %	19.67%	31.99%	-	34.91%	17.90%	26.93%	49.48%	-
YoY %	-38.51%	0.00%	-	95.03%	-33.53%	-45.57%	-	-
Horiz. %	39.75%	64.65%	-	70.55%	36.18%	54.43%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	2,176,528	1,874,452	1,811,811	1,661,906	1,638,551	1,576,937	1,530,482	26.38%
YoY %	16.12%	3.46%	9.02%	1.43%	3.91%	3.04%	-	-
Horiz. %	142.21%	122.47%	118.38%	108.59%	107.06%	103.04%	100.00%	-
NOSH	469,079	465,124	461,020	431,663	425,597	416,078	402,758	10.66%
YoY %	0.85%	0.89%	6.80%	1.43%	2.29%	3.31%	-	-
Horiz. %	116.47%	115.48%	114.47%	107.18%	105.67%	103.31%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	11.45%	11.33%	11.93%	10.29%	12.35%	11.72%	12.67%	-
YoY %	1.06%	-5.03%	15.94%	-16.68%	5.38%	-7.50%	-	-
Horiz. %	90.37%	89.42%	94.16%	81.22%	97.47%	92.50%	100.00%	-
ROE	7.30%	7.76%	7.88%	11.16%	9.67%	9.80%	10.64%	-
YoY %	-5.93%	-1.52%	-29.39%	15.41%	-1.33%	-7.89%	-	-
Horiz. %	68.61%	72.93%	74.06%	104.89%	90.88%	92.11%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	375.14	338.44	329.33	417.52	301.54	316.83	319.02	11.37%
YoY %	10.84%	2.77%	-21.12%	38.46%	-4.83%	-0.69%	-	-
Horiz. %	117.59%	106.09%	103.23%	130.88%	94.52%	99.31%	100.00%	-
EPS	33.89	31.26	30.96	42.97	36.08	35.74	38.64	-8.35%
YoY %	8.41%	0.97%	-27.95%	19.10%	0.95%	-7.51%	-	-
Horiz. %	87.71%	80.90%	80.12%	111.21%	93.37%	92.49%	100.00%	-
DPS	6.67	10.00	0.00	15.00	6.67	10.00	20.00	-51.81%
YoY %	-33.30%	0.00%	0.00%	124.89%	-33.30%	-50.00%	-	-
Horiz. %	33.35%	50.00%	0.00%	75.00%	33.35%	50.00%	100.00%	-
NAPS	4.64	4.03	3.93	3.85	3.85	3.79	3.80	14.19%
YoY %	15.14%	2.54%	2.08%	0.00%	1.58%	-0.26%	-	-
Horiz. %	122.11%	106.05%	103.42%	101.32%	101.32%	99.74%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 456,724
RPS	48.24	43.16	41.62	49.41	35.18	36.14	35.23	23.23%
YoY %	11.77%	3.70%	-15.77%	40.45%	-2.66%	2.58%	-	-
Horiz. %	136.93%	122.51%	118.14%	140.25%	99.86%	102.58%	100.00%	-
EPS	4.36	3.99	3.91	5.09	4.35	4.24	4.46	-1.49%
YoY %	9.27%	2.05%	-23.18%	17.01%	2.59%	-4.93%	-	-
Horiz. %	97.76%	89.46%	87.67%	114.13%	97.53%	95.07%	100.00%	-
DPS	0.86	1.28	0.00	1.78	0.78	1.14	2.21	-46.60%
YoY %	-32.81%	0.00%	0.00%	128.21%	-31.58%	-48.42%	-	-
Horiz. %	38.91%	57.92%	0.00%	80.54%	35.29%	51.58%	100.00%	-
NAPS	0.5967	0.5139	0.4967	0.4556	0.4492	0.4323	0.4196	26.37%
YoY %	16.11%	3.46%	9.02%	1.42%	3.91%	3.03%	-	-
Horiz. %	142.21%	122.47%	118.37%	108.58%	107.05%	103.03%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	4.40	4.86	4.92	4.80	4.74	4.60	4.78	-
P/RPS	1.17	1.44	1.49	1.15	1.57	1.45	1.50	-15.22%
YoY %	-18.75%	-3.36%	29.57%	-26.75%	8.28%	-3.33%	-	-
Horiz. %	78.00%	96.00%	99.33%	76.67%	104.67%	96.67%	100.00%	-
P/EPS	12.98	15.55	15.89	11.17	12.73	12.39	11.83	6.36%
YoY %	-16.53%	-2.14%	42.26%	-12.25%	2.74%	4.73%	-	-
Horiz. %	109.72%	131.45%	134.32%	94.42%	107.61%	104.73%	100.00%	-
EY	7.70	6.43	6.29	8.95	7.86	8.07	8.46	-6.06%
YoY %	19.75%	2.23%	-29.72%	13.87%	-2.60%	-4.61%	-	-
Horiz. %	91.02%	76.00%	74.35%	105.79%	92.91%	95.39%	100.00%	-
DY	1.52	2.06	0.00	3.13	1.41	2.17	4.18	-48.95%
YoY %	-26.21%	0.00%	0.00%	121.99%	-35.02%	-48.09%	-	-
Horiz. %	36.36%	49.28%	0.00%	74.88%	33.73%	51.91%	100.00%	-
P/NAPS	0.95	1.21	1.25	1.25	1.23	1.21	1.26	-17.11%
YoY %	-21.49%	-3.20%	0.00%	1.63%	1.65%	-3.97%	-	-
Horiz. %	75.40%	96.03%	99.21%	99.21%	97.62%	96.03%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	13/03/06	11/11/05	10/08/05	19/05/05	25/02/05	24/11/04	18/08/04	-
Price	4.96	4.68	5.00	4.78	4.80	4.66	4.56	-
P/RPS	1.32	1.38	1.52	1.14	1.59	1.47	1.43	-5.18%
YoY %	-4.35%	-9.21%	33.33%	-28.30%	8.16%	2.80%	-	-
Horiz. %	92.31%	96.50%	106.29%	79.72%	111.19%	102.80%	100.00%	-
P/EPS	14.63	14.97	16.15	11.12	12.89	12.55	11.28	18.87%
YoY %	-2.27%	-7.31%	45.23%	-13.73%	2.71%	11.26%	-	-
Horiz. %	129.70%	132.71%	143.17%	98.58%	114.27%	111.26%	100.00%	-
EY	6.83	6.68	6.19	8.99	7.76	7.97	8.86	-15.88%
YoY %	2.25%	7.92%	-31.15%	15.85%	-2.63%	-10.05%	-	-
Horiz. %	77.09%	75.40%	69.86%	101.47%	87.58%	89.95%	100.00%	-
DY	1.34	2.14	0.00	3.14	1.39	2.15	4.39	-54.56%
YoY %	-37.38%	0.00%	0.00%	125.90%	-35.35%	-51.03%	-	-
Horiz. %	30.52%	48.75%	0.00%	71.53%	31.66%	48.97%	100.00%	-
P/NAPS	1.07	1.16	1.27	1.24	1.25	1.23	1.20	-7.33%
YoY %	-7.76%	-8.66%	2.42%	-0.80%	1.63%	2.50%	-	-
Horiz. %	89.17%	96.67%	105.83%	103.33%	104.17%	102.50%	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