[IJM] QoQ Cumulative 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- 53.91%
YoY- -18.42%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 787,073 379,574 1,802,291 962,501 659,127 321,222 311,989 85.21%
PBT 122,185 63,446 283,809 179,411 117,841 58,442 55,104 69.95%
Tax -33,031 -18,173 -98,323 -60,525 -40,598 -17,745 -19,881 40.23%
NP 89,154 45,273 185,486 118,886 77,243 40,697 35,223 85.62%
-
NP to SH 72,699 35,683 185,486 118,886 77,243 40,697 35,223 62.03%
-
Tax Rate 27.03% 28.64% 34.64% 33.74% 34.45% 30.36% 36.08% -
Total Cost 697,919 334,301 1,616,805 843,615 581,884 280,525 276,766 85.16%
-
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%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 23,256 - 64,749 21,279 20,803 20,137 - -
Div Payout % 31.99% - 34.91% 17.90% 26.93% 49.48% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
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%
NOSH 465,124 461,020 431,663 425,597 416,078 402,758 383,692 13.67%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.33% 11.93% 10.29% 12.35% 11.72% 12.67% 11.29% -
ROE 3.88% 1.97% 11.16% 7.26% 4.90% 2.66% 2.37% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 169.22 82.33 417.52 226.15 158.41 79.76 81.31 62.93%
EPS 15.63 7.74 42.97 27.06 17.87 9.66 9.18 42.54%
DPS 5.00 0.00 15.00 5.00 5.00 5.00 0.00 -
NAPS 4.03 3.93 3.85 3.85 3.79 3.80 3.88 2.55%
Adjusted Per Share Value based on latest NOSH - 453,627
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 21.58 10.41 49.41 26.39 18.07 8.81 8.55 85.27%
EPS 1.99 0.98 5.09 3.26 2.12 1.12 0.97 61.38%
DPS 0.64 0.00 1.78 0.58 0.57 0.55 0.00 -
NAPS 0.5139 0.4967 0.4556 0.4492 0.4323 0.4196 0.4081 16.59%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
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 2.87 5.98 1.15 2.10 2.90 5.99 6.12 -39.61%
P/EPS 31.09 63.57 11.17 16.97 24.78 47.31 54.25 -30.98%
EY 3.22 1.57 8.95 5.89 4.04 2.11 1.84 45.17%
DY 1.03 0.00 3.13 1.05 1.09 1.05 0.00 -
P/NAPS 1.21 1.25 1.25 1.23 1.21 1.26 1.28 -3.67%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
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 2.77 6.07 1.14 2.12 2.94 5.72 5.66 -37.87%
P/EPS 29.94 64.60 11.12 17.18 25.10 45.13 50.11 -29.03%
EY 3.34 1.55 8.99 5.82 3.98 2.22 2.00 40.71%
DY 1.07 0.00 3.14 1.04 1.07 1.10 0.00 -
P/NAPS 1.16 1.27 1.24 1.25 1.23 1.20 1.19 -1.68%

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