[IJM] QoQ TTM Result on 31-Dec-2004 [#3]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

25-Feb-2005

Admission Sponsor

Sponsor

Financial Year

31-Mar-2005

Quarter

31-Dec-2004 [#3]

Profit Trend

QoQ- 1.23%

YoY- 5.75%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
TTM Result
Revenue	1,618,248	1,548,654	1,490,302	1,274,490	1,194,672	1,169,907	1,284,999	16.60%
YoY %	4.49%	3.92%	16.93%	6.68%	2.12%	-8.96%	-	-
Horiz. %	125.93%	120.52%	115.98%	99.18%	92.97%	91.04%	100.00%	-
PBT	233,049	233,709	228,705	234,515	222,016	212,733	217,265	4.78%
YoY %	-0.28%	2.19%	-2.48%	5.63%	4.36%	-2.09%	-	-
Horiz. %	107.26%	107.57%	105.27%	107.94%	102.19%	97.91%	100.00%	-
Tax	-70,875	-78,870	-78,442	-80,406	-69,778	-60,822	-63,645	7.42%
YoY %	10.14%	-0.55%	2.44%	-15.23%	-14.72%	4.44%	-	-
Horiz. %	111.36%	123.92%	123.25%	126.34%	109.64%	95.56%	100.00%	-
NP	162,174	154,839	150,263	154,109	152,238	151,911	153,620	3.67%
YoY %	4.74%	3.05%	-2.50%	1.23%	0.22%	-1.11%	-	-
Horiz. %	105.57%	100.79%	97.81%	100.32%	99.10%	98.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	145,719	145,249	150,263	154,109	152,238	151,911	153,620	-3.45%
YoY %	0.32%	-3.34%	-2.50%	1.23%	0.22%	-1.11%	-	-
Horiz. %	94.86%	94.55%	97.81%	100.32%	99.10%	98.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.41%	33.75%	34.30%	34.29%	31.43%	28.59%	29.29%	-
YoY %	-9.90%	-1.60%	0.03%	9.10%	9.93%	-2.39%	-	-
Horiz. %	103.82%	115.23%	117.10%	117.07%	107.31%	97.61%	100.00%	-
Total Cost	1,456,074	1,393,815	1,340,039	1,120,381	1,042,434	1,017,996	1,131,379	18.29%
YoY %	4.47%	4.01%	19.61%	7.48%	2.40%	-10.02%	-	-
Horiz. %	128.70%	123.20%	118.44%	99.03%	92.14%	89.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,888,284	1,811,811	1,758,390	1,746,465	1,678,901	1,600,917	1,488,728	17.15%
YoY %	4.22%	3.04%	0.68%	4.02%	4.87%	7.54%	-	-
Horiz. %	126.84%	121.70%	118.11%	117.31%	112.77%	107.54%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Dividend
Div	23,427	-	66,427	66,427	59,160	59,160	56,501	-44.36%
YoY %	0.00%	-	0.00%	12.28%	0.00%	4.71%	-	-
Horiz. %	41.46%	-	117.57%	117.57%	104.71%	104.71%	100.00%	-
Div Payout %	16.08%	-	44.21%	43.10%	38.86%	38.94%	36.78%	-
YoY %	0.00%	-	2.58%	10.91%	-0.21%	5.87%	-	-
Horiz. %	43.72%	-	120.20%	117.18%	105.66%	105.87%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Equity
Net Worth	1,888,284	1,811,811	1,758,390	1,746,465	1,678,901	1,600,917	1,488,728	17.15%
YoY %	4.22%	3.04%	0.68%	4.02%	4.87%	7.54%	-	-
Horiz. %	126.84%	121.70%	118.11%	117.31%	112.77%	107.54%	100.00%	-
NOSH	468,556	461,020	456,724	453,627	442,981	421,294	383,692	14.23%
YoY %	1.63%	0.94%	0.68%	2.40%	5.15%	9.80%	-	-
Horiz. %	122.12%	120.15%	119.03%	118.23%	115.45%	109.80%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Ratio Analysis
NP Margin	10.02%	10.00%	10.08%	12.09%	12.74%	12.98%	11.95%	-
YoY %	0.20%	-0.79%	-16.63%	-5.10%	-1.85%	8.62%	-	-
Horiz. %	83.85%	83.68%	84.35%	101.17%	106.61%	108.62%	100.00%	-
ROE	7.72%	8.02%	8.55%	8.82%	9.07%	9.49%	10.32%	-
YoY %	-3.74%	-6.20%	-3.06%	-2.76%	-4.43%	-8.04%	-	-
Horiz. %	74.81%	77.71%	82.85%	85.47%	87.89%	91.96%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Per Share
RPS	345.37	335.92	326.30	280.96	269.69	277.69	334.90	2.07%
YoY %	2.81%	2.95%	16.14%	4.18%	-2.88%	-17.08%	-	-
Horiz. %	103.13%	100.30%	97.43%	83.89%	80.53%	82.92%	100.00%	-
EPS	31.10	31.51	32.90	33.97	34.37	36.06	40.04	-15.48%
YoY %	-1.30%	-4.22%	-3.15%	-1.16%	-4.69%	-9.94%	-	-
Horiz. %	77.67%	78.70%	82.17%	84.84%	85.84%	90.06%	100.00%	-
DPS	5.00	0.00	14.54	14.64	13.36	14.04	14.73	-51.30%
YoY %	0.00%	0.00%	-0.68%	9.58%	-4.84%	-4.68%	-	-
Horiz. %	33.94%	0.00%	98.71%	99.39%	90.70%	95.32%	100.00%	-
NAPS	4.03	3.93	3.85	3.85	3.79	3.80	3.88	2.55%
YoY %	2.54%	2.08%	0.00%	1.58%	-0.26%	-2.06%	-	-
Horiz. %	103.87%	101.29%	99.23%	99.23%	97.68%	97.94%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 453,627
RPS	44.37	42.46	40.86	34.94	32.75	32.07	35.23	16.60%
YoY %	4.50%	3.92%	16.94%	6.69%	2.12%	-8.97%	-	-
Horiz. %	125.94%	120.52%	115.98%	99.18%	92.96%	91.03%	100.00%	-
EPS	3.99	3.98	4.12	4.22	4.17	4.16	4.21	-3.51%
YoY %	0.25%	-3.40%	-2.37%	1.20%	0.24%	-1.19%	-	-
Horiz. %	94.77%	94.54%	97.86%	100.24%	99.05%	98.81%	100.00%	-
DPS	0.64	0.00	1.82	1.82	1.62	1.62	1.55	-44.52%
YoY %	0.00%	0.00%	0.00%	12.35%	0.00%	4.52%	-	-
Horiz. %	41.29%	0.00%	117.42%	117.42%	104.52%	104.52%	100.00%	-
NAPS	0.5177	0.4967	0.4821	0.4788	0.4603	0.4389	0.4081	17.16%
YoY %	4.23%	3.03%	0.69%	4.02%	4.88%	7.55%	-	-
Horiz. %	126.86%	121.71%	118.13%	117.32%	112.79%	107.55%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	-
Price	4.86	4.92	4.80	4.74	4.60	4.78	4.98	-
P/RPS	1.41	1.46	1.47	1.69	1.71	1.72	1.49	-3.60%
YoY %	-3.42%	-0.68%	-13.02%	-1.17%	-0.58%	15.44%	-	-
Horiz. %	94.63%	97.99%	98.66%	113.42%	114.77%	115.44%	100.00%	-
P/EPS	15.63	15.62	14.59	13.95	13.39	13.26	12.44	16.42%
YoY %	0.06%	7.06%	4.59%	4.18%	0.98%	6.59%	-	-
Horiz. %	125.64%	125.56%	117.28%	112.14%	107.64%	106.59%	100.00%	-
EY	6.40	6.40	6.85	7.17	7.47	7.54	8.04	-14.09%
YoY %	0.00%	-6.57%	-4.46%	-4.02%	-0.93%	-6.22%	-	-
Horiz. %	79.60%	79.60%	85.20%	89.18%	92.91%	93.78%	100.00%	-
DY	1.03	0.00	3.03	3.09	2.90	2.94	2.96	-50.49%
YoY %	0.00%	0.00%	-1.94%	6.55%	-1.36%	-0.68%	-	-
Horiz. %	34.80%	0.00%	102.36%	104.39%	97.97%	99.32%	100.00%	-
P/NAPS	1.21	1.25	1.25	1.23	1.21	1.26	1.28	-3.67%
YoY %	-3.20%	0.00%	1.63%	1.65%	-3.97%	-1.56%	-	-
Horiz. %	94.53%	97.66%	97.66%	96.09%	94.53%	98.44%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	11/11/05	10/08/05	19/05/05	25/02/05	24/11/04	18/08/04	19/05/04	-
Price	4.68	5.00	4.78	4.80	4.66	4.56	4.60	-
P/RPS	1.36	1.49	1.46	1.71	1.73	1.64	1.37	-0.48%
YoY %	-8.72%	2.05%	-14.62%	-1.16%	5.49%	19.71%	-	-
Horiz. %	99.27%	108.76%	106.57%	124.82%	126.28%	119.71%	100.00%	-
P/EPS	15.05	15.87	14.53	14.13	13.56	12.65	11.49	19.69%
YoY %	-5.17%	9.22%	2.83%	4.20%	7.19%	10.10%	-	-
Horiz. %	130.98%	138.12%	126.46%	122.98%	118.02%	110.10%	100.00%	-
EY	6.65	6.30	6.88	7.08	7.37	7.91	8.70	-16.38%
YoY %	5.56%	-8.43%	-2.82%	-3.93%	-6.83%	-9.08%	-	-
Horiz. %	76.44%	72.41%	79.08%	81.38%	84.71%	90.92%	100.00%	-
DY	1.07	0.00	3.04	3.05	2.87	3.08	3.20	-51.79%
YoY %	0.00%	0.00%	-0.33%	6.27%	-6.82%	-3.75%	-	-
Horiz. %	33.44%	0.00%	95.00%	95.31%	89.69%	96.25%	100.00%	-
P/NAPS	1.16	1.27	1.24	1.25	1.23	1.20	1.19	-1.68%
YoY %	-8.66%	2.42%	-0.80%	1.63%	2.50%	0.84%	-	-
Horiz. %	97.48%	106.72%	104.20%	105.04%	103.36%	100.84%	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