[IJM] QoQ TTM 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- 0.22%

YoY- 5.75%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
TTM Result
Revenue	1,548,654	1,490,302	1,274,490	1,194,672	1,169,907	1,284,999	1,363,895	8.84%
YoY %	3.92%	16.93%	6.68%	2.12%	-8.96%	-5.78%	-	-
Horiz. %	113.55%	109.27%	93.44%	87.59%	85.78%	94.22%	100.00%	-
PBT	233,709	228,705	234,515	222,016	212,733	217,265	206,800	8.50%
YoY %	2.19%	-2.48%	5.63%	4.36%	-2.09%	5.06%	-	-
Horiz. %	113.01%	110.59%	113.40%	107.36%	102.87%	105.06%	100.00%	-
Tax	-78,870	-78,442	-80,406	-69,778	-60,822	-63,645	-61,076	18.60%
YoY %	-0.55%	2.44%	-15.23%	-14.72%	4.44%	-4.21%	-	-
Horiz. %	129.13%	128.43%	131.65%	114.25%	99.58%	104.21%	100.00%	-
NP	154,839	150,263	154,109	152,238	151,911	153,620	145,724	4.13%
YoY %	3.05%	-2.50%	1.23%	0.22%	-1.11%	5.42%	-	-
Horiz. %	106.25%	103.11%	105.75%	104.47%	104.25%	105.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	145,249	150,263	154,109	152,238	151,911	153,620	145,724	-0.21%
YoY %	-3.34%	-2.50%	1.23%	0.22%	-1.11%	5.42%	-	-
Horiz. %	99.67%	103.11%	105.75%	104.47%	104.25%	105.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.75%	34.30%	34.29%	31.43%	28.59%	29.29%	29.53%	-
YoY %	-1.60%	0.03%	9.10%	9.93%	-2.39%	-0.81%	-	-
Horiz. %	114.29%	116.15%	116.12%	106.43%	96.82%	99.19%	100.00%	-
Total Cost	1,393,815	1,340,039	1,120,381	1,042,434	1,017,996	1,131,379	1,218,171	9.40%
YoY %	4.01%	19.61%	7.48%	2.40%	-10.02%	-7.12%	-	-
Horiz. %	114.42%	110.00%	91.97%	85.57%	83.57%	92.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,811,811	1,758,390	1,746,465	1,678,901	1,600,917	1,488,728	1,478,116	14.54%
YoY %	3.04%	0.68%	4.02%	4.87%	7.54%	0.72%	-	-
Horiz. %	122.58%	118.96%	118.15%	113.58%	108.31%	100.72%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Dividend
Div	-	66,427	66,427	59,160	59,160	56,501	56,501	-
YoY %	-	0.00%	12.28%	0.00%	4.71%	0.00%	-	-
Horiz. %	-	117.57%	117.57%	104.71%	104.71%	100.00%	100.00%	-
Div Payout %	-	44.21%	43.10%	38.86%	38.94%	36.78%	38.77%	-
YoY %	-	2.58%	10.91%	-0.21%	5.87%	-5.13%	-	-
Horiz. %	-	114.03%	111.17%	100.23%	100.44%	94.87%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Equity
Net Worth	1,811,811	1,758,390	1,746,465	1,678,901	1,600,917	1,488,728	1,478,116	14.54%
YoY %	3.04%	0.68%	4.02%	4.87%	7.54%	0.72%	-	-
Horiz. %	122.58%	118.96%	118.15%	113.58%	108.31%	100.72%	100.00%	-
NOSH	461,020	456,724	453,627	442,981	421,294	383,692	380,957	13.57%
YoY %	0.94%	0.68%	2.40%	5.15%	9.80%	0.72%	-	-
Horiz. %	121.02%	119.89%	119.08%	116.28%	110.59%	100.72%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Ratio Analysis
NP Margin	10.00%	10.08%	12.09%	12.74%	12.98%	11.95%	10.68%	-
YoY %	-0.79%	-16.63%	-5.10%	-1.85%	8.62%	11.89%	-	-
Horiz. %	93.63%	94.38%	113.20%	119.29%	121.54%	111.89%	100.00%	-
ROE	8.02%	8.55%	8.82%	9.07%	9.49%	10.32%	9.86%	-
YoY %	-6.20%	-3.06%	-2.76%	-4.43%	-8.04%	4.67%	-	-
Horiz. %	81.34%	86.71%	89.45%	91.99%	96.25%	104.67%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Per Share
RPS	335.92	326.30	280.96	269.69	277.69	334.90	358.02	-4.16%
YoY %	2.95%	16.14%	4.18%	-2.88%	-17.08%	-6.46%	-	-
Horiz. %	93.83%	91.14%	78.48%	75.33%	77.56%	93.54%	100.00%	-
EPS	31.51	32.90	33.97	34.37	36.06	40.04	38.25	-12.13%
YoY %	-4.22%	-3.15%	-1.16%	-4.69%	-9.94%	4.68%	-	-
Horiz. %	82.38%	86.01%	88.81%	89.86%	94.27%	104.68%	100.00%	-
DPS	0.00	14.54	14.64	13.36	14.04	14.73	14.83	-
YoY %	0.00%	-0.68%	9.58%	-4.84%	-4.68%	-0.67%	-	-
Horiz. %	0.00%	98.04%	98.72%	90.09%	94.67%	99.33%	100.00%	-
NAPS	3.93	3.85	3.85	3.79	3.80	3.88	3.88	0.85%
YoY %	2.08%	0.00%	1.58%	-0.26%	-2.06%	0.00%	-	-
Horiz. %	101.29%	99.23%	99.23%	97.68%	97.94%	100.00%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 442,981
RPS	42.46	40.86	34.94	32.75	32.07	35.23	37.39	8.85%
YoY %	3.92%	16.94%	6.69%	2.12%	-8.97%	-5.78%	-	-
Horiz. %	113.56%	109.28%	93.45%	87.59%	85.77%	94.22%	100.00%	-
EPS	3.98	4.12	4.22	4.17	4.16	4.21	4.00	-0.33%
YoY %	-3.40%	-2.37%	1.20%	0.24%	-1.19%	5.25%	-	-
Horiz. %	99.50%	103.00%	105.50%	104.25%	104.00%	105.25%	100.00%	-
DPS	0.00	1.82	1.82	1.62	1.62	1.55	1.55	-
YoY %	0.00%	0.00%	12.35%	0.00%	4.52%	0.00%	-	-
Horiz. %	0.00%	117.42%	117.42%	104.52%	104.52%	100.00%	100.00%	-
NAPS	0.4967	0.4821	0.4788	0.4603	0.4389	0.4081	0.4052	14.55%
YoY %	3.03%	0.69%	4.02%	4.88%	7.55%	0.72%	-	-
Horiz. %	122.58%	118.98%	118.16%	113.60%	108.32%	100.72%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
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	1.46	1.47	1.69	1.71	1.72	1.49	1.30	8.05%
YoY %	-0.68%	-13.02%	-1.17%	-0.58%	15.44%	14.62%	-	-
Horiz. %	112.31%	113.08%	130.00%	131.54%	132.31%	114.62%	100.00%	-
P/EPS	15.62	14.59	13.95	13.39	13.26	12.44	12.18	18.05%
YoY %	7.06%	4.59%	4.18%	0.98%	6.59%	2.13%	-	-
Horiz. %	128.24%	119.79%	114.53%	109.93%	108.87%	102.13%	100.00%	-
EY	6.40	6.85	7.17	7.47	7.54	8.04	8.21	-15.31%
YoY %	-6.57%	-4.46%	-4.02%	-0.93%	-6.22%	-2.07%	-	-
Horiz. %	77.95%	83.43%	87.33%	90.99%	91.84%	97.93%	100.00%	-
DY	0.00	3.03	3.09	2.90	2.94	2.96	3.18	-
YoY %	0.00%	-1.94%	6.55%	-1.36%	-0.68%	-6.92%	-	-
Horiz. %	0.00%	95.28%	97.17%	91.19%	92.45%	93.08%	100.00%	-
P/NAPS	1.25	1.25	1.23	1.21	1.26	1.28	1.20	2.76%
YoY %	0.00%	1.63%	1.65%	-3.97%	-1.56%	6.67%	-	-
Horiz. %	104.17%	104.17%	102.50%	100.83%	105.00%	106.67%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Announcement Date
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	1.49	1.46	1.71	1.73	1.64	1.37	1.31	8.97%
YoY %	2.05%	-14.62%	-1.16%	5.49%	19.71%	4.58%	-	-
Horiz. %	113.74%	111.45%	130.53%	132.06%	125.19%	104.58%	100.00%	-
P/EPS	15.87	14.53	14.13	13.56	12.65	11.49	12.23	18.98%
YoY %	9.22%	2.83%	4.20%	7.19%	10.10%	-6.05%	-	-
Horiz. %	129.76%	118.81%	115.54%	110.87%	103.43%	93.95%	100.00%	-
EY	6.30	6.88	7.08	7.37	7.91	8.70	8.17	-15.92%
YoY %	-8.43%	-2.82%	-3.93%	-6.83%	-9.08%	6.49%	-	-
Horiz. %	77.11%	84.21%	86.66%	90.21%	96.82%	106.49%	100.00%	-
DY	0.00	3.04	3.05	2.87	3.08	3.20	3.17	-
YoY %	0.00%	-0.33%	6.27%	-6.82%	-3.75%	0.95%	-	-
Horiz. %	0.00%	95.90%	96.21%	90.54%	97.16%	100.95%	100.00%	-
P/NAPS	1.27	1.24	1.25	1.23	1.20	1.19	1.21	3.28%
YoY %	2.42%	-0.80%	1.63%	2.50%	0.84%	-1.65%	-	-
Horiz. %	104.96%	102.48%	103.31%	101.65%	99.17%	98.35%	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