[IJM] YoY Annualized 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- 17.02%
YoY- 31.65%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 CAGR
Revenue 4,637,172 2,311,234 1,910,489 1,802,291 1,363,895 1,295,195 857,391 30.99%
PBT -144,848 318,929 281,499 283,809 206,800 191,770 210,409 -
Tax -155,314 -78,820 -80,167 -98,323 -61,076 -69,227 -41,411 23.54%
NP -300,162 240,109 201,332 185,486 145,724 122,543 168,998 -
-
NP to SH -420,467 194,336 160,433 185,486 145,724 122,543 168,998 -
-
Tax Rate - 24.71% 28.48% 34.64% 29.53% 36.10% 19.68% -
Total Cost 4,937,334 2,071,125 1,709,157 1,616,805 1,218,171 1,172,652 688,393 37.04%
-
Net Worth 4,583,974 2,333,260 2,027,217 1,661,906 1,442,738 1,438,518 1,273,995 22.72%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 CAGR
Div - 76,751 70,716 64,749 55,775 43,263 70,386 -
Div Payout % - 39.49% 44.08% 34.91% 38.28% 35.30% 41.65% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 4,583,974 2,333,260 2,027,217 1,661,906 1,442,738 1,438,518 1,273,995 22.72%
NOSH 850,459 511,679 471,445 431,663 371,839 360,530 351,932 15.15%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -6.47% 10.39% 10.54% 10.29% 10.68% 9.46% 19.71% -
ROE -9.17% 8.33% 7.91% 11.16% 10.10% 8.52% 13.27% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 CAGR
RPS 545.26 451.70 405.24 417.52 366.80 359.25 243.62 13.75%
EPS -49.44 37.98 34.03 42.97 39.19 33.99 48.02 -
DPS 0.00 15.00 15.00 15.00 15.00 12.00 20.00 -
NAPS 5.39 4.56 4.30 3.85 3.88 3.99 3.62 6.57%
Adjusted Per Share Value based on latest NOSH - 456,724
31/03/08 31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 CAGR
RPS 132.47 66.02 54.58 51.49 38.96 37.00 24.49 30.99%
EPS -12.01 5.55 4.58 5.30 4.16 3.50 4.83 -
DPS 0.00 2.19 2.02 1.85 1.59 1.24 2.01 -
NAPS 1.3095 0.6665 0.5791 0.4747 0.4121 0.4109 0.3639 22.72%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/12/03 - - -
Price 4.36 8.65 5.10 4.80 4.66 0.00 0.00 -
P/RPS 0.80 1.92 1.26 1.15 1.27 0.00 0.00 -
P/EPS -8.82 22.78 14.99 11.17 11.89 0.00 0.00 -
EY -11.34 4.39 6.67 8.95 8.41 0.00 0.00 -
DY 0.00 1.73 2.94 3.13 3.22 0.00 0.00 -
P/NAPS 0.81 1.90 1.19 1.25 1.20 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/12/03 31/12/02 31/12/01 CAGR
Date 27/05/08 30/05/07 30/05/06 19/05/05 26/02/04 29/04/03 27/02/02 -
Price 4.18 8.10 5.55 4.78 4.68 4.34 0.00 -
P/RPS 0.77 1.79 1.37 1.14 1.28 1.21 0.00 -
P/EPS -8.45 21.33 16.31 11.12 11.94 12.77 0.00 -
EY -11.83 4.69 6.13 8.99 8.37 7.83 0.00 -
DY 0.00 1.85 2.70 3.14 3.21 2.76 0.00 -
P/NAPS 0.78 1.78 1.29 1.24 1.21 1.09 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