[IJM] YoY Quarter 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- 13.95%
YoY- 4.7%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,103,512 584,704 413,390 303,374 313,140 384,924 221,051 29.31%
PBT 237,298 84,329 74,647 61,570 50,116 48,702 37,724 34.18%
Tax -65,031 -28,166 -21,718 -19,927 -13,897 -19,683 -9,783 35.37%
NP 172,267 56,163 52,929 41,643 36,219 29,019 27,941 33.75%
-
NP to SH 133,479 43,242 41,561 41,643 36,219 29,019 27,941 28.40%
-
Tax Rate 27.40% 33.40% 29.09% 32.36% 27.73% 40.42% 25.93% -
Total Cost 931,245 528,541 360,461 261,731 276,921 355,905 193,110 28.59%
-
Net Worth 4,469,239 2,304,209 2,214,041 1,746,465 1,409,766 1,387,865 1,287,960 22.00%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 45,362 - - - -
Div Payout % - - - 108.93% - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 4,469,239 2,304,209 2,214,041 1,746,465 1,409,766 1,387,865 1,287,960 22.00%
NOSH 854,539 507,535 477,164 453,627 374,937 360,484 351,901 15.23%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 15.61% 9.61% 12.80% 13.73% 11.57% 7.54% 12.64% -
ROE 2.99% 1.88% 1.88% 2.38% 2.57% 2.09% 2.17% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 129.14 115.20 86.63 66.88 83.52 106.78 62.82 12.21%
EPS 15.62 8.52 8.71 9.18 9.66 8.05 7.94 11.42%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 5.23 4.54 4.64 3.85 3.76 3.85 3.66 5.87%
Adjusted Per Share Value based on latest NOSH - 453,627
31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 30.25 16.03 11.33 8.32 8.58 10.55 6.06 29.31%
EPS 3.66 1.19 1.14 1.14 0.99 0.80 0.77 28.30%
DPS 0.00 0.00 0.00 1.24 0.00 0.00 0.00 -
NAPS 1.2253 0.6317 0.607 0.4788 0.3865 0.3805 0.3531 22.00%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 30/09/03 - - -
Price 6.14 7.35 4.40 4.74 4.70 0.00 0.00 -
P/RPS 4.75 6.38 5.08 7.09 5.63 0.00 0.00 -
P/EPS 39.31 86.27 50.52 51.63 48.65 0.00 0.00 -
EY 2.54 1.16 1.98 1.94 2.06 0.00 0.00 -
DY 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 1.17 1.62 0.95 1.23 1.25 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/02/08 27/02/07 13/03/06 25/02/05 13/11/03 20/11/02 21/11/01 -
Price 5.11 8.80 4.96 4.80 5.20 0.00 0.00 -
P/RPS 3.96 7.64 5.73 7.18 6.23 0.00 0.00 -
P/EPS 32.71 103.29 56.95 52.29 53.83 0.00 0.00 -
EY 3.06 0.97 1.76 1.91 1.86 0.00 0.00 -
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 0.98 1.94 1.07 1.25 1.38 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