[IJM] YoY Annualized 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- -3.32%
YoY- 28.89%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 2,072,140 1,518,296 1,284,888 1,247,956 1,563,540 962,824 219,631 53.31%
PBT 349,540 253,784 233,768 220,416 178,556 145,648 110,746 24.46%
Tax -88,108 -72,692 -70,980 -79,524 -69,248 -49,056 -11,993 46.18%
NP 261,432 181,092 162,788 140,892 109,308 96,592 98,753 20.36%
-
NP to SH 217,204 142,732 162,788 140,892 109,308 96,592 98,753 16.19%
-
Tax Rate 25.21% 28.64% 30.36% 36.08% 38.78% 33.68% 10.83% -
Total Cost 1,810,708 1,337,204 1,122,100 1,107,064 1,454,232 866,232 120,878 67.42%
-
Net Worth 2,155,422 1,811,811 1,530,482 1,488,728 1,428,291 1,358,775 1,241,004 11.08%
Dividend
30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - 80,551 - - - - -
Div Payout % - - 49.48% - - - - -
Equity
30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 2,155,422 1,811,811 1,530,482 1,488,728 1,428,291 1,358,775 1,241,004 11.08%
NOSH 488,757 461,020 402,758 383,692 364,360 360,417 351,559 6.47%
Ratio Analysis
30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 12.62% 11.93% 12.67% 11.29% 6.99% 10.03% 44.96% -
ROE 10.08% 7.88% 10.64% 9.46% 7.65% 7.11% 7.96% -
Per Share
30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 423.96 329.33 319.02 325.25 429.12 267.14 62.47 43.99%
EPS 44.44 30.96 38.64 36.72 30.00 26.80 28.09 9.12%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 4.41 3.93 3.80 3.88 3.92 3.77 3.53 4.32%
Adjusted Per Share Value based on latest NOSH - 383,692
30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 56.81 41.62 35.23 34.21 42.87 26.40 6.02 53.32%
EPS 5.95 3.91 4.46 3.86 3.00 2.65 2.71 16.15%
DPS 0.00 0.00 2.21 0.00 0.00 0.00 0.00 -
NAPS 0.5909 0.4967 0.4196 0.4081 0.3916 0.3725 0.3402 11.08%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 - - -
Price 5.60 4.92 4.78 4.98 4.48 0.00 0.00 -
P/RPS 1.32 1.49 1.50 1.53 1.04 0.00 0.00 -
P/EPS 12.60 15.89 11.83 13.56 14.93 0.00 0.00 -
EY 7.94 6.29 8.46 7.37 6.70 0.00 0.00 -
DY 0.00 0.00 4.18 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.25 1.26 1.28 1.14 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 16/08/06 10/08/05 18/08/04 19/05/04 21/05/03 22/05/02 16/05/01 -
Price 5.75 5.00 4.56 4.60 4.10 0.00 0.00 -
P/RPS 1.36 1.52 1.43 1.41 0.96 0.00 0.00 -
P/EPS 12.94 16.15 11.28 12.53 13.67 0.00 0.00 -
EY 7.73 6.19 8.86 7.98 7.32 0.00 0.00 -
DY 0.00 0.00 4.39 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.27 1.20 1.19 1.05 0.00 0.00 -

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
Post a Comment