[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
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,618,248 1,548,654 1,490,302 1,274,490 1,194,672 1,169,907 1,284,999 16.60%
PBT 233,049 233,709 228,705 234,515 222,016 212,733 217,265 4.78%
Tax -70,875 -78,870 -78,442 -80,406 -69,778 -60,822 -63,645 7.42%
NP 162,174 154,839 150,263 154,109 152,238 151,911 153,620 3.67%
-
NP to SH 145,719 145,249 150,263 154,109 152,238 151,911 153,620 -3.45%
-
Tax Rate 30.41% 33.75% 34.30% 34.29% 31.43% 28.59% 29.29% -
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%
-
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%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 23,427 - 66,427 66,427 59,160 59,160 56,501 -44.36%
Div Payout % 16.08% - 44.21% 43.10% 38.86% 38.94% 36.78% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
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%
NOSH 468,556 461,020 456,724 453,627 442,981 421,294 383,692 14.23%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.02% 10.00% 10.08% 12.09% 12.74% 12.98% 11.95% -
ROE 7.72% 8.02% 8.55% 8.82% 9.07% 9.49% 10.32% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 345.37 335.92 326.30 280.96 269.69 277.69 334.90 2.07%
EPS 31.10 31.51 32.90 33.97 34.37 36.06 40.04 -15.48%
DPS 5.00 0.00 14.54 14.64 13.36 14.04 14.73 -51.30%
NAPS 4.03 3.93 3.85 3.85 3.79 3.80 3.88 2.55%
Adjusted Per Share Value based on latest NOSH - 453,627
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 46.23 44.24 42.57 36.41 34.13 33.42 36.71 16.60%
EPS 4.16 4.15 4.29 4.40 4.35 4.34 4.39 -3.52%
DPS 0.67 0.00 1.90 1.90 1.69 1.69 1.61 -44.23%
NAPS 0.5394 0.5176 0.5023 0.4989 0.4796 0.4573 0.4253 17.15%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
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%
P/EPS 15.63 15.62 14.59 13.95 13.39 13.26 12.44 16.42%
EY 6.40 6.40 6.85 7.17 7.47 7.54 8.04 -14.09%
DY 1.03 0.00 3.03 3.09 2.90 2.94 2.96 -50.49%
P/NAPS 1.21 1.25 1.25 1.23 1.21 1.26 1.28 -3.67%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
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%
P/EPS 15.05 15.87 14.53 14.13 13.56 12.65 11.49 19.69%
EY 6.65 6.30 6.88 7.08 7.37 7.91 8.70 -16.38%
DY 1.07 0.00 3.04 3.05 2.87 3.08 3.20 -51.79%
P/NAPS 1.16 1.27 1.24 1.25 1.23 1.20 1.19 -1.68%

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