[IJM] YoY Quarter 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- -10.2%
YoY- 0.9%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,115,755 520,283 407,499 337,905 436,314 324,120 142,831 38.90%
PBT 162,904 74,613 58,739 59,399 62,974 47,685 71,933 13.96%
Tax -45,567 -18,100 -14,858 -22,853 -20,568 -16,317 -13,782 21.06%
NP 117,337 56,513 43,881 36,546 42,406 31,368 58,151 11.87%
-
NP to SH 92,070 47,181 37,016 36,546 42,406 31,368 58,151 7.62%
-
Tax Rate 27.97% 24.26% 25.29% 38.47% 32.66% 34.22% 19.16% -
Total Cost 998,418 463,770 363,618 301,359 393,908 292,752 84,680 48.35%
-
Net Worth 4,330,699 2,190,546 1,888,284 1,678,901 1,487,154 1,377,307 1,272,712 21.62%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 CAGR
Div - 49,559 23,427 - 18,405 18,027 17,578 -
Div Payout % - 105.04% 63.29% - 43.40% 57.47% 30.23% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 4,330,699 2,190,546 1,888,284 1,678,901 1,487,154 1,377,307 1,272,712 21.62%
NOSH 852,499 495,598 468,556 442,981 368,107 360,551 351,577 15.21%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.52% 10.86% 10.77% 10.82% 9.72% 9.68% 40.71% -
ROE 2.13% 2.15% 1.96% 2.18% 2.85% 2.28% 4.57% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 130.88 104.98 86.97 76.28 118.53 89.90 40.63 20.56%
EPS 10.80 9.52 7.90 8.25 11.52 8.70 16.54 -6.58%
DPS 0.00 10.00 5.00 0.00 5.00 5.00 5.00 -
NAPS 5.08 4.42 4.03 3.79 4.04 3.82 3.62 5.56%
Adjusted Per Share Value based on latest NOSH - 442,981
30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 30.59 14.26 11.17 9.26 11.96 8.89 3.92 38.88%
EPS 2.52 1.29 1.01 1.00 1.16 0.86 1.59 7.64%
DPS 0.00 1.36 0.64 0.00 0.50 0.49 0.48 -
NAPS 1.1873 0.6006 0.5177 0.4603 0.4077 0.3776 0.3489 21.62%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/06/03 - - -
Price 7.95 6.20 4.86 4.60 4.80 0.00 0.00 -
P/RPS 6.07 5.91 5.59 6.03 4.05 0.00 0.00 -
P/EPS 73.61 65.13 61.52 55.76 41.67 0.00 0.00 -
EY 1.36 1.54 1.63 1.79 2.40 0.00 0.00 -
DY 0.00 1.61 1.03 0.00 1.04 0.00 0.00 -
P/NAPS 1.56 1.40 1.21 1.21 1.19 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/11/07 15/11/06 11/11/05 24/11/04 20/08/03 29/08/02 15/08/01 -
Price 7.90 6.65 4.68 4.66 4.86 0.00 0.00 -
P/RPS 6.04 6.33 5.38 6.11 4.10 0.00 0.00 -
P/EPS 73.15 69.85 59.24 56.48 42.19 0.00 0.00 -
EY 1.37 1.43 1.69 1.77 2.37 0.00 0.00 -
DY 0.00 1.50 1.07 0.00 1.03 0.00 0.00 -
P/NAPS 1.56 1.50 1.16 1.23 1.20 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