[IJM] QoQ Cumulative Quarter 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- 15.54%
YoY- -41.64%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 1,802,291 962,501 659,127 321,222 311,989 1,363,895 1,140,339 35.64%
PBT 283,809 179,411 117,841 58,442 55,104 206,800 157,729 47.88%
Tax -98,323 -60,525 -40,598 -17,745 -19,881 -61,076 -51,777 53.28%
NP 185,486 118,886 77,243 40,697 35,223 145,724 105,952 45.20%
-
NP to SH 185,486 118,886 77,243 40,697 35,223 145,724 105,952 45.20%
-
Tax Rate 34.64% 33.74% 34.45% 30.36% 36.08% 29.53% 32.83% -
Total Cost 1,616,805 843,615 581,884 280,525 276,766 1,218,171 1,034,387 34.64%
-
Net Worth 1,661,906 1,638,551 1,576,937 1,530,482 1,488,728 1,442,738 1,386,632 12.81%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 64,749 21,279 20,803 20,137 - 55,775 18,439 130.85%
Div Payout % 34.91% 17.90% 26.93% 49.48% - 38.28% 17.40% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 1,661,906 1,638,551 1,576,937 1,530,482 1,488,728 1,442,738 1,386,632 12.81%
NOSH 431,663 425,597 416,078 402,758 383,692 371,839 368,785 11.05%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 10.29% 12.35% 11.72% 12.67% 11.29% 10.68% 9.29% -
ROE 11.16% 7.26% 4.90% 2.66% 2.37% 10.10% 7.64% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 417.52 226.15 158.41 79.76 81.31 366.80 309.21 22.14%
EPS 42.97 27.06 17.87 9.66 9.18 39.19 28.73 30.75%
DPS 15.00 5.00 5.00 5.00 0.00 15.00 5.00 107.86%
NAPS 3.85 3.85 3.79 3.80 3.88 3.88 3.76 1.58%
Adjusted Per Share Value based on latest NOSH - 421,294
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 49.41 26.39 18.07 8.81 8.55 37.39 31.26 35.65%
EPS 5.09 3.26 2.12 1.12 0.97 4.00 2.90 45.45%
DPS 1.78 0.58 0.57 0.55 0.00 1.53 0.51 129.91%
NAPS 0.4556 0.4492 0.4323 0.4196 0.4081 0.3955 0.3802 12.80%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 4.80 4.74 4.60 4.78 4.98 4.66 4.70 -
P/RPS 1.15 2.10 2.90 5.99 6.12 1.27 1.52 -16.95%
P/EPS 11.17 16.97 24.78 47.31 54.25 11.89 16.36 -22.44%
EY 8.95 5.89 4.04 2.11 1.84 8.41 6.11 28.94%
DY 3.13 1.05 1.09 1.05 0.00 3.22 1.06 105.68%
P/NAPS 1.25 1.23 1.21 1.26 1.28 1.20 1.25 0.00%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 19/05/05 25/02/05 24/11/04 18/08/04 19/05/04 26/02/04 13/11/03 -
Price 4.78 4.80 4.66 4.56 4.60 4.68 5.20 -
P/RPS 1.14 2.12 2.94 5.72 5.66 1.28 1.68 -22.76%
P/EPS 11.12 17.18 25.10 45.13 50.11 11.94 18.10 -27.70%
EY 8.99 5.82 3.98 2.22 2.00 8.37 5.53 38.21%
DY 3.14 1.04 1.07 1.10 0.00 3.21 0.96 120.18%
P/NAPS 1.24 1.25 1.23 1.20 1.19 1.21 1.38 -6.87%

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