[IJM] QoQ Cumulative 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- 89.8%
YoY- -27.1%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 379,574 1,802,291 962,501 659,127 321,222 311,989 1,363,895 -57.40%
PBT 63,446 283,809 179,411 117,841 58,442 55,104 206,800 -54.54%
Tax -18,173 -98,323 -60,525 -40,598 -17,745 -19,881 -61,076 -55.46%
NP 45,273 185,486 118,886 77,243 40,697 35,223 145,724 -54.16%
-
NP to SH 35,683 185,486 118,886 77,243 40,697 35,223 145,724 -60.89%
-
Tax Rate 28.64% 34.64% 33.74% 34.45% 30.36% 36.08% 29.53% -
Total Cost 334,301 1,616,805 843,615 581,884 280,525 276,766 1,218,171 -57.80%
-
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 21,279 20,803 20,137 - 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 1.97% 11.16% 7.26% 4.90% 2.66% 2.37% 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 82.33 417.52 226.15 158.41 79.76 81.31 366.80 -63.10%
EPS 7.74 42.97 27.06 17.87 9.66 9.18 39.19 -66.11%
DPS 0.00 15.00 5.00 5.00 5.00 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 10.84 51.49 27.50 18.83 9.18 8.91 38.96 -57.41%
EPS 1.02 5.30 3.40 2.21 1.16 1.01 4.16 -60.85%
DPS 0.00 1.85 0.61 0.59 0.58 0.00 1.59 -
NAPS 0.5176 0.4747 0.4681 0.4505 0.4372 0.4253 0.4121 16.42%
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 5.98 1.15 2.10 2.90 5.99 6.12 1.27 181.19%
P/EPS 63.57 11.17 16.97 24.78 47.31 54.25 11.89 206.07%
EY 1.57 8.95 5.89 4.04 2.11 1.84 8.41 -67.36%
DY 0.00 3.13 1.05 1.09 1.05 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 6.07 1.14 2.12 2.94 5.72 5.66 1.28 182.52%
P/EPS 64.60 11.12 17.18 25.10 45.13 50.11 11.94 208.50%
EY 1.55 8.99 5.82 3.98 2.22 2.00 8.37 -67.54%
DY 0.00 3.14 1.04 1.07 1.10 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