[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
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,759,682 1,574,146 1,518,296 1,802,291 1,283,334 1,318,254 1,284,888 23.25%
PBT 283,892 244,370 253,784 283,809 239,214 235,682 233,768 13.78%
Tax -82,393 -66,062 -72,692 -98,323 -80,700 -81,196 -70,980 10.42%
NP 201,498 178,308 181,092 185,486 158,514 154,486 162,788 15.23%
-
NP to SH 158,986 145,398 142,732 185,486 158,514 154,486 162,788 -1.55%
-
Tax Rate 29.02% 27.03% 28.64% 34.64% 33.74% 34.45% 30.36% -
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%
-
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%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 31,271 46,512 - 64,749 28,373 41,607 80,551 -46.69%
Div Payout % 19.67% 31.99% - 34.91% 17.90% 26.93% 49.48% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
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%
NOSH 469,079 465,124 461,020 431,663 425,597 416,078 402,758 10.66%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.45% 11.33% 11.93% 10.29% 12.35% 11.72% 12.67% -
ROE 7.30% 7.76% 7.88% 11.16% 9.67% 9.80% 10.64% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 375.14 338.44 329.33 417.52 301.54 316.83 319.02 11.37%
EPS 33.89 31.26 30.96 42.97 36.08 35.74 38.64 -8.35%
DPS 6.67 10.00 0.00 15.00 6.67 10.00 20.00 -51.81%
NAPS 4.64 4.03 3.93 3.85 3.85 3.79 3.80 14.19%
Adjusted Per Share Value based on latest NOSH - 456,724
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 50.27 44.97 43.37 51.49 36.66 37.66 36.70 23.26%
EPS 4.54 4.15 4.08 5.30 4.53 4.41 4.65 -1.57%
DPS 0.89 1.33 0.00 1.85 0.81 1.19 2.30 -46.80%
NAPS 0.6218 0.5355 0.5176 0.4747 0.4681 0.4505 0.4372 26.38%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
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%
P/EPS 12.98 15.55 15.89 11.17 12.73 12.39 11.83 6.36%
EY 7.70 6.43 6.29 8.95 7.86 8.07 8.46 -6.06%
DY 1.52 2.06 0.00 3.13 1.41 2.17 4.18 -48.95%
P/NAPS 0.95 1.21 1.25 1.25 1.23 1.21 1.26 -17.11%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
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%
P/EPS 14.63 14.97 16.15 11.12 12.89 12.55 11.28 18.87%
EY 6.83 6.68 6.19 8.99 7.76 7.97 8.86 -15.88%
DY 1.34 2.14 0.00 3.14 1.39 2.15 4.39 -54.56%
P/NAPS 1.07 1.16 1.27 1.24 1.25 1.23 1.20 -7.33%

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