[IJM] QoQ Cumulative 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- 56.02%
YoY- 426.6%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,319,762 787,073 379,574 1,802,291 962,501 659,127 321,222 155.86%
PBT 212,919 122,185 63,446 283,809 179,411 117,841 58,442 136.21%
Tax -61,795 -33,031 -18,173 -98,323 -60,525 -40,598 -17,745 129.22%
NP 151,124 89,154 45,273 185,486 118,886 77,243 40,697 139.22%
-
NP to SH 119,240 72,699 35,683 185,486 118,886 77,243 40,697 104.35%
-
Tax Rate 29.02% 27.03% 28.64% 34.64% 33.74% 34.45% 30.36% -
Total Cost 1,168,638 697,919 334,301 1,616,805 843,615 581,884 280,525 158.23%
-
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 23,453 23,256 - 64,749 21,279 20,803 20,137 10.66%
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 5.48% 3.88% 1.97% 11.16% 7.26% 4.90% 2.66% -
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 281.35 169.22 82.33 417.52 226.15 158.41 79.76 131.19%
EPS 25.42 15.63 7.74 42.97 27.06 17.87 9.66 90.26%
DPS 5.00 5.00 0.00 15.00 5.00 5.00 5.00 0.00%
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 37.70 22.48 10.84 51.49 27.50 18.83 9.18 155.78%
EPS 3.41 2.08 1.02 5.30 3.40 2.21 1.16 104.80%
DPS 0.67 0.66 0.00 1.85 0.61 0.59 0.58 10.06%
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 1.56 2.87 5.98 1.15 2.10 2.90 5.99 -59.11%
P/EPS 17.31 31.09 63.57 11.17 16.97 24.78 47.31 -48.75%
EY 5.78 3.22 1.57 8.95 5.89 4.04 2.11 95.41%
DY 1.14 1.03 0.00 3.13 1.05 1.09 1.05 5.61%
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 1.76 2.77 6.07 1.14 2.12 2.94 5.72 -54.32%
P/EPS 19.51 29.94 64.60 11.12 17.18 25.10 45.13 -42.73%
EY 5.13 3.34 1.55 8.99 5.82 3.98 2.22 74.52%
DY 1.01 1.07 0.00 3.14 1.04 1.07 1.10 -5.51%
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