[IJM] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -3.32%
YoY- 28.89%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,283,334 1,318,254 1,284,888 1,247,956 1,363,895 1,520,452 1,654,398 -15.51%
PBT 239,214 235,682 233,768 220,416 206,800 210,305 215,226 7.26%
Tax -80,700 -81,196 -70,980 -79,524 -61,076 -69,036 -75,760 4.28%
NP 158,514 154,486 162,788 140,892 145,724 141,269 139,466 8.86%
-
NP to SH 158,514 154,486 162,788 140,892 145,724 141,269 139,466 8.86%
-
Tax Rate 33.74% 34.45% 30.36% 36.08% 29.53% 32.83% 35.20% -
Total Cost 1,124,820 1,163,768 1,122,100 1,107,064 1,218,171 1,379,182 1,514,932 -17.92%
-
Net Worth 1,638,551 1,576,937 1,530,482 1,488,728 1,442,738 1,386,632 1,487,440 6.63%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 28,373 41,607 80,551 - 55,775 24,585 36,817 -15.87%
Div Payout % 17.90% 26.93% 49.48% - 38.28% 17.40% 26.40% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,638,551 1,576,937 1,530,482 1,488,728 1,442,738 1,386,632 1,487,440 6.63%
NOSH 425,597 416,078 402,758 383,692 371,839 368,785 368,178 10.09%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 12.35% 11.72% 12.67% 11.29% 10.68% 9.29% 8.43% -
ROE 9.67% 9.80% 10.64% 9.46% 10.10% 10.19% 9.38% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 301.54 316.83 319.02 325.25 366.80 412.29 449.35 -23.25%
EPS 36.08 35.74 38.64 36.72 39.19 38.31 37.88 -3.17%
DPS 6.67 10.00 20.00 0.00 15.00 6.67 10.00 -23.56%
NAPS 3.85 3.79 3.80 3.88 3.88 3.76 4.04 -3.14%
Adjusted Per Share Value based on latest NOSH - 383,692
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 36.66 37.66 36.70 35.65 38.96 43.43 47.26 -15.51%
EPS 4.53 4.41 4.65 4.02 4.16 4.04 3.98 8.96%
DPS 0.81 1.19 2.30 0.00 1.59 0.70 1.05 -15.82%
NAPS 0.4681 0.4505 0.4372 0.4253 0.4121 0.3961 0.4249 6.63%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 4.74 4.60 4.78 4.98 4.66 4.70 4.80 -
P/RPS 1.57 1.45 1.50 1.53 1.27 1.14 1.07 28.97%
P/EPS 12.73 12.39 11.83 13.56 11.89 12.27 12.67 0.31%
EY 7.86 8.07 8.46 7.37 8.41 8.15 7.89 -0.25%
DY 1.41 2.17 4.18 0.00 3.22 1.42 2.08 -22.74%
P/NAPS 1.23 1.21 1.26 1.28 1.20 1.25 1.19 2.21%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 24/11/04 18/08/04 19/05/04 26/02/04 13/11/03 20/08/03 -
Price 4.80 4.66 4.56 4.60 4.68 5.20 4.86 -
P/RPS 1.59 1.47 1.43 1.41 1.28 1.26 1.08 29.26%
P/EPS 12.89 12.55 11.28 12.53 11.94 13.57 12.83 0.31%
EY 7.76 7.97 8.86 7.98 8.37 7.37 7.79 -0.25%
DY 1.39 2.15 4.39 0.00 3.21 1.28 2.06 -22.97%
P/NAPS 1.25 1.23 1.20 1.19 1.21 1.38 1.20 2.74%

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