[IJM] YoY TTM Result on 30-Jun-2004 [#1]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -1.11%
YoY- 11.08%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 CAGR
Revenue 2,898,433 1,929,651 1,548,654 1,169,907 1,284,999 1,445,374 878,466 25.51%
PBT -462,373 289,351 233,709 212,733 217,265 199,997 136,075 -
Tax -91,775 -76,975 -78,870 -60,822 -63,645 -74,275 -41,682 16.21%
NP -554,148 212,376 154,839 151,911 153,620 125,722 94,393 -
-
NP to SH -606,860 174,071 145,249 151,911 153,620 125,722 94,393 -
-
Tax Rate - 26.60% 33.75% 28.59% 29.29% 37.14% 30.63% -
Total Cost 3,452,581 1,717,275 1,393,815 1,017,996 1,131,379 1,319,652 784,073 32.61%
-
Net Worth 4,205,151 2,155,422 1,811,811 1,600,917 1,488,728 1,428,291 1,358,775 23.99%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 CAGR
Div 77,307 71,326 - 59,160 56,501 43,271 35,186 16.16%
Div Payout % 0.00% 40.98% - 38.94% 36.78% 34.42% 37.28% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 4,205,151 2,155,422 1,811,811 1,600,917 1,488,728 1,428,291 1,358,775 23.99%
NOSH 836,014 488,757 461,020 421,294 383,692 364,360 360,417 17.37%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -19.12% 11.01% 10.00% 12.98% 11.95% 8.70% 10.75% -
ROE -14.43% 8.08% 8.02% 9.49% 10.32% 8.80% 6.95% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 CAGR
RPS 346.70 394.81 335.92 277.69 334.90 396.69 243.74 6.93%
EPS -72.59 35.61 31.51 36.06 40.04 34.50 26.19 -
DPS 9.25 14.59 0.00 14.04 14.73 12.00 9.76 -1.01%
NAPS 5.03 4.41 3.93 3.80 3.88 3.92 3.77 5.64%
Adjusted Per Share Value based on latest NOSH - 421,294
30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 CAGR
RPS 79.46 52.90 42.46 32.07 35.23 39.63 24.08 25.52%
EPS -16.64 4.77 3.98 4.16 4.21 3.45 2.59 -
DPS 2.12 1.96 0.00 1.62 1.55 1.19 0.96 16.28%
NAPS 1.1529 0.5909 0.4967 0.4389 0.4081 0.3916 0.3725 24.00%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 - -
Price 8.35 5.60 4.92 4.78 4.98 4.48 0.00 -
P/RPS 2.41 1.42 1.46 1.72 1.49 1.13 0.00 -
P/EPS -11.50 15.72 15.62 13.26 12.44 12.98 0.00 -
EY -8.69 6.36 6.40 7.54 8.04 7.70 0.00 -
DY 1.11 2.61 0.00 2.94 2.96 2.68 0.00 -
P/NAPS 1.66 1.27 1.25 1.26 1.28 1.14 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 CAGR
Date 29/08/07 16/08/06 10/08/05 18/08/04 19/05/04 21/05/03 22/05/02 -
Price 7.15 5.75 5.00 4.56 4.60 4.10 0.00 -
P/RPS 2.06 1.46 1.49 1.64 1.37 1.03 0.00 -
P/EPS -9.85 16.14 15.87 12.65 11.49 11.88 0.00 -
EY -10.15 6.19 6.30 7.91 8.70 8.42 0.00 -
DY 1.29 2.54 0.00 3.08 3.20 2.93 0.00 -
P/NAPS 1.42 1.30 1.27 1.20 1.19 1.05 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