[IJM] QoQ Annualized 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- 2.61%

YoY- 8.78%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Annualized Quarter Result
Revenue	1,574,146	1,518,296	1,802,291	1,283,334	1,318,254	1,284,888	1,247,956	16.72%
YoY %	3.68%	-15.76%	40.44%	-2.65%	2.60%	2.96%	-	-
Horiz. %	126.14%	121.66%	144.42%	102.83%	105.63%	102.96%	100.00%	-
PBT	244,370	253,784	283,809	239,214	235,682	233,768	220,416	7.11%
YoY %	-3.71%	-10.58%	18.64%	1.50%	0.82%	6.06%	-	-
Horiz. %	110.87%	115.14%	128.76%	108.53%	106.93%	106.06%	100.00%	-
Tax	-66,062	-72,692	-98,323	-80,700	-81,196	-70,980	-79,524	-11.62%
YoY %	9.12%	26.07%	-21.84%	0.61%	-14.39%	10.74%	-	-
Horiz. %	83.07%	91.41%	123.64%	101.48%	102.10%	89.26%	100.00%	-
NP	178,308	181,092	185,486	158,514	154,486	162,788	140,892	16.98%
YoY %	-1.54%	-2.37%	17.02%	2.61%	-5.10%	15.54%	-	-
Horiz. %	126.56%	128.53%	131.65%	112.51%	109.65%	115.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	145,398	142,732	185,486	158,514	154,486	162,788	140,892	2.11%
YoY %	1.87%	-23.05%	17.02%	2.61%	-5.10%	15.54%	-	-
Horiz. %	103.20%	101.31%	131.65%	112.51%	109.65%	115.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.03%	28.64%	34.64%	33.74%	34.45%	30.36%	36.08%	-
YoY %	-5.62%	-17.32%	2.67%	-2.06%	13.47%	-15.85%	-	-
Horiz. %	74.92%	79.38%	96.01%	93.51%	95.48%	84.15%	100.00%	-
Total Cost	1,395,838	1,337,204	1,616,805	1,124,820	1,163,768	1,122,100	1,107,064	16.69%
YoY %	4.38%	-17.29%	43.74%	-3.35%	3.71%	1.36%	-	-
Horiz. %	126.08%	120.79%	146.04%	101.60%	105.12%	101.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,874,452	1,811,811	1,661,906	1,638,551	1,576,937	1,530,482	1,488,728	16.58%
YoY %	3.46%	9.02%	1.43%	3.91%	3.04%	2.80%	-	-
Horiz. %	125.91%	121.70%	111.63%	110.06%	105.93%	102.80%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Dividend
Div	46,512	-	64,749	28,373	41,607	80,551	-	-
YoY %	0.00%	-	128.21%	-31.81%	-48.35%	0.00%	-	-
Horiz. %	57.74%	-	80.38%	35.22%	51.65%	100.00%	-	-
Div Payout %	31.99%	-	34.91%	17.90%	26.93%	49.48%	-	-
YoY %	0.00%	-	95.03%	-33.53%	-45.57%	0.00%	-	-
Horiz. %	64.65%	-	70.55%	36.18%	54.43%	100.00%	-	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Equity
Net Worth	1,874,452	1,811,811	1,661,906	1,638,551	1,576,937	1,530,482	1,488,728	16.58%
YoY %	3.46%	9.02%	1.43%	3.91%	3.04%	2.80%	-	-
Horiz. %	125.91%	121.70%	111.63%	110.06%	105.93%	102.80%	100.00%	-
NOSH	465,124	461,020	431,663	425,597	416,078	402,758	383,692	13.67%
YoY %	0.89%	6.80%	1.43%	2.29%	3.31%	4.97%	-	-
Horiz. %	121.22%	120.15%	112.50%	110.92%	108.44%	104.97%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Ratio Analysis
NP Margin	11.33%	11.93%	10.29%	12.35%	11.72%	12.67%	11.29%	-
YoY %	-5.03%	15.94%	-16.68%	5.38%	-7.50%	12.22%	-	-
Horiz. %	100.35%	105.67%	91.14%	109.39%	103.81%	112.22%	100.00%	-
ROE	7.76%	7.88%	11.16%	9.67%	9.80%	10.64%	9.46%	-
YoY %	-1.52%	-29.39%	15.41%	-1.33%	-7.89%	12.47%	-	-
Horiz. %	82.03%	83.30%	117.97%	102.22%	103.59%	112.47%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Per Share
RPS	338.44	329.33	417.52	301.54	316.83	319.02	325.25	2.68%
YoY %	2.77%	-21.12%	38.46%	-4.83%	-0.69%	-1.92%	-	-
Horiz. %	104.06%	101.25%	128.37%	92.71%	97.41%	98.08%	100.00%	-
EPS	31.26	30.96	42.97	36.08	35.74	38.64	36.72	-10.16%
YoY %	0.97%	-27.95%	19.10%	0.95%	-7.51%	5.23%	-	-
Horiz. %	85.13%	84.31%	117.02%	98.26%	97.33%	105.23%	100.00%	-
DPS	10.00	0.00	15.00	6.67	10.00	20.00	0.00	-
YoY %	0.00%	0.00%	124.89%	-33.30%	-50.00%	0.00%	-	-
Horiz. %	50.00%	0.00%	75.00%	33.35%	50.00%	100.00%	-	-
NAPS	4.03	3.93	3.85	3.85	3.79	3.80	3.88	2.55%
YoY %	2.54%	2.08%	0.00%	1.58%	-0.26%	-2.06%	-	-
Horiz. %	103.87%	101.29%	99.23%	99.23%	97.68%	97.94%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 453,627
RPS	43.16	41.62	49.41	35.18	36.14	35.23	34.21	16.74%
YoY %	3.70%	-15.77%	40.45%	-2.66%	2.58%	2.98%	-	-
Horiz. %	126.16%	121.66%	144.43%	102.84%	105.64%	102.98%	100.00%	-
EPS	3.99	3.91	5.09	4.35	4.24	4.46	3.86	2.23%
YoY %	2.05%	-23.18%	17.01%	2.59%	-4.93%	15.54%	-	-
Horiz. %	103.37%	101.30%	131.87%	112.69%	109.84%	115.54%	100.00%	-
DPS	1.28	0.00	1.78	0.78	1.14	2.21	0.00	-
YoY %	0.00%	0.00%	128.21%	-31.58%	-48.42%	0.00%	-	-
Horiz. %	57.92%	0.00%	80.54%	35.29%	51.58%	100.00%	-	-
NAPS	0.5139	0.4967	0.4556	0.4492	0.4323	0.4196	0.4081	16.59%
YoY %	3.46%	9.02%	1.42%	3.91%	3.03%	2.82%	-	-
Horiz. %	125.93%	121.71%	111.64%	110.07%	105.93%	102.82%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	-
Price	4.86	4.92	4.80	4.74	4.60	4.78	4.98	-
P/RPS	1.44	1.49	1.15	1.57	1.45	1.50	1.53	-3.95%
YoY %	-3.36%	29.57%	-26.75%	8.28%	-3.33%	-1.96%	-	-
Horiz. %	94.12%	97.39%	75.16%	102.61%	94.77%	98.04%	100.00%	-
P/EPS	15.55	15.89	11.17	12.73	12.39	11.83	13.56	9.54%
YoY %	-2.14%	42.26%	-12.25%	2.74%	4.73%	-12.76%	-	-
Horiz. %	114.68%	117.18%	82.37%	93.88%	91.37%	87.24%	100.00%	-
EY	6.43	6.29	8.95	7.86	8.07	8.46	7.37	-8.68%
YoY %	2.23%	-29.72%	13.87%	-2.60%	-4.61%	14.79%	-	-
Horiz. %	87.25%	85.35%	121.44%	106.65%	109.50%	114.79%	100.00%	-
DY	2.06	0.00	3.13	1.41	2.17	4.18	0.00	-
YoY %	0.00%	0.00%	121.99%	-35.02%	-48.09%	0.00%	-	-
Horiz. %	49.28%	0.00%	74.88%	33.73%	51.91%	100.00%	-	-
P/NAPS	1.21	1.25	1.25	1.23	1.21	1.26	1.28	-3.67%
YoY %	-3.20%	0.00%	1.63%	1.65%	-3.97%	-1.56%	-	-
Horiz. %	94.53%	97.66%	97.66%	96.09%	94.53%	98.44%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	11/11/05	10/08/05	19/05/05	25/02/05	24/11/04	18/08/04	19/05/04	-
Price	4.68	5.00	4.78	4.80	4.66	4.56	4.60	-
P/RPS	1.38	1.52	1.14	1.59	1.47	1.43	1.41	-1.42%
YoY %	-9.21%	33.33%	-28.30%	8.16%	2.80%	1.42%	-	-
Horiz. %	97.87%	107.80%	80.85%	112.77%	104.26%	101.42%	100.00%	-
P/EPS	14.97	16.15	11.12	12.89	12.55	11.28	12.53	12.58%
YoY %	-7.31%	45.23%	-13.73%	2.71%	11.26%	-9.98%	-	-
Horiz. %	119.47%	128.89%	88.75%	102.87%	100.16%	90.02%	100.00%	-
EY	6.68	6.19	8.99	7.76	7.97	8.86	7.98	-11.16%
YoY %	7.92%	-31.15%	15.85%	-2.63%	-10.05%	11.03%	-	-
Horiz. %	83.71%	77.57%	112.66%	97.24%	99.87%	111.03%	100.00%	-
DY	2.14	0.00	3.14	1.39	2.15	4.39	0.00	-
YoY %	0.00%	0.00%	125.90%	-35.35%	-51.03%	0.00%	-	-
Horiz. %	48.75%	0.00%	71.53%	31.66%	48.97%	100.00%	-	-
P/NAPS	1.16	1.27	1.24	1.25	1.23	1.20	1.19	-1.68%
YoY %	-8.66%	2.42%	-0.80%	1.63%	2.50%	0.84%	-	-
Horiz. %	97.48%	106.72%	104.20%	105.04%	103.36%	100.84%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos