[IJM] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -75.83%
YoY- 28.89%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 962,501 659,127 321,222 311,989 1,363,895 1,140,339 827,199 10.57%
PBT 179,411 117,841 58,442 55,104 206,800 157,729 107,613 40.38%
Tax -60,525 -40,598 -17,745 -19,881 -61,076 -51,777 -37,880 36.47%
NP 118,886 77,243 40,697 35,223 145,724 105,952 69,733 42.48%
-
NP to SH 118,886 77,243 40,697 35,223 145,724 105,952 69,733 42.48%
-
Tax Rate 33.74% 34.45% 30.36% 36.08% 29.53% 32.83% 35.20% -
Total Cost 843,615 581,884 280,525 276,766 1,218,171 1,034,387 757,466 7.41%
-
Net Worth 1,638,551 1,576,937 1,530,482 1,488,728 1,442,738 1,386,632 1,487,440 6.63%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 21,279 20,803 20,137 - 55,775 18,439 18,408 10.09%
Div Payout % 17.90% 26.93% 49.48% - 38.28% 17.40% 26.40% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,638,551 1,576,937 1,530,482 1,488,728 1,442,738 1,386,632 1,487,440 6.63%
NOSH 425,597 416,078 402,758 383,692 371,839 368,785 368,178 10.09%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 12.35% 11.72% 12.67% 11.29% 10.68% 9.29% 8.43% -
ROE 7.26% 4.90% 2.66% 2.37% 10.10% 7.64% 4.69% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 226.15 158.41 79.76 81.31 366.80 309.21 224.67 0.43%
EPS 27.06 17.87 9.66 9.18 39.19 28.73 18.94 26.71%
DPS 5.00 5.00 5.00 0.00 15.00 5.00 5.00 0.00%
NAPS 3.85 3.79 3.80 3.88 3.88 3.76 4.04 -3.14%
Adjusted Per Share Value based on latest NOSH - 383,692
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 26.39 18.07 8.81 8.55 37.39 31.26 22.68 10.57%
EPS 3.26 2.12 1.12 0.97 4.00 2.90 1.91 42.58%
DPS 0.58 0.57 0.55 0.00 1.53 0.51 0.50 10.35%
NAPS 0.4492 0.4323 0.4196 0.4081 0.3955 0.3802 0.4078 6.62%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 4.74 4.60 4.78 4.98 4.66 4.70 4.80 -
P/RPS 2.10 2.90 5.99 6.12 1.27 1.52 2.14 -1.24%
P/EPS 16.97 24.78 47.31 54.25 11.89 16.36 25.34 -23.36%
EY 5.89 4.04 2.11 1.84 8.41 6.11 3.95 30.36%
DY 1.05 1.09 1.05 0.00 3.22 1.06 1.04 0.63%
P/NAPS 1.23 1.21 1.26 1.28 1.20 1.25 1.19 2.21%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 24/11/04 18/08/04 19/05/04 26/02/04 13/11/03 20/08/03 -
Price 4.80 4.66 4.56 4.60 4.68 5.20 4.86 -
P/RPS 2.12 2.94 5.72 5.66 1.28 1.68 2.16 -1.23%
P/EPS 17.18 25.10 45.13 50.11 11.94 18.10 25.66 -23.37%
EY 5.82 3.98 2.22 2.00 8.37 5.53 3.90 30.43%
DY 1.04 1.07 1.10 0.00 3.21 0.96 1.03 0.64%
P/NAPS 1.25 1.23 1.20 1.19 1.21 1.38 1.20 2.74%

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