[IJM] YoY TTM 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- 1.23%
YoY- 5.75%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 4,012,713 2,213,749 1,728,264 1,274,490 1,485,784 1,223,628 700,062 32.20%
PBT -221,113 314,907 246,126 234,515 216,700 122,805 252,249 -
Tax -156,107 -86,665 -72,666 -80,406 -72,740 -54,117 -55,105 18.11%
NP -377,220 228,242 173,460 154,109 143,960 68,688 197,144 -
-
NP to SH -471,734 185,917 145,637 154,109 143,960 68,688 197,144 -
-
Tax Rate - 27.52% 29.52% 34.29% 33.57% 44.07% 21.85% -
Total Cost 4,389,933 1,985,507 1,554,804 1,120,381 1,341,824 1,154,940 502,918 41.39%
-
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 27,747 97,458 23,427 66,427 43,649 35,635 35,049 -3.66%
Div Payout % 0.00% 52.42% 16.09% 43.10% 30.32% 51.88% 17.78% -
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 -9.40% 10.31% 10.04% 12.09% 9.69% 5.61% 28.16% -
ROE -10.56% 8.07% 6.58% 8.82% 10.21% 4.95% 15.31% -
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 469.58 436.18 362.19 280.96 396.27 339.44 198.94 14.71%
EPS -55.20 36.63 30.52 33.97 38.40 19.05 56.02 -
DPS 3.25 19.20 4.91 14.64 11.64 9.89 10.00 -16.44%
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 110.01 60.69 47.38 34.94 40.73 33.55 19.19 32.20%
EPS -12.93 5.10 3.99 4.22 3.95 1.88 5.40 -
DPS 0.76 2.67 0.64 1.82 1.20 0.98 0.96 -3.66%
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 1.31 1.69 1.21 1.69 1.19 0.00 0.00 -
P/EPS -11.12 20.06 14.42 13.95 12.24 0.00 0.00 -
EY -8.99 4.98 6.94 7.17 8.17 0.00 0.00 -
DY 0.53 2.61 1.12 3.09 2.48 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 1.09 2.02 1.37 1.71 1.31 0.00 0.00 -
P/EPS -9.26 24.02 16.25 14.13 13.54 0.00 0.00 -
EY -10.80 4.16 6.15 7.08 7.38 0.00 0.00 -
DY 0.64 2.18 0.99 3.05 2.24 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