[IJM] QoQ 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- -4.03%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 527,801 303,374 337,905 321,222 311,989 223,556 313,140 41.58%
PBT 49,294 61,570 59,399 58,442 55,104 49,071 50,116 -1.09%
Tax -17,917 -19,927 -22,853 -17,745 -19,881 -9,299 -13,897 18.43%
NP 31,377 41,643 36,546 40,697 35,223 39,772 36,219 -9.11%
-
NP to SH 31,377 41,643 36,546 40,697 35,223 39,772 36,219 -9.11%
-
Tax Rate 36.35% 32.36% 38.47% 30.36% 36.08% 18.95% 27.73% -
Total Cost 496,424 261,731 301,359 280,525 276,766 183,784 276,921 47.51%
-
Net Worth 1,758,390 1,746,465 1,678,901 1,600,917 1,488,728 1,478,116 1,409,766 15.85%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 45,362 - 21,064 - 38,095 - -
Div Payout % - 108.93% - 51.76% - 95.79% - -
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 1,758,390 1,746,465 1,678,901 1,600,917 1,488,728 1,478,116 1,409,766 15.85%
NOSH 456,724 453,627 442,981 421,294 383,692 380,957 374,937 14.04%
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 5.94% 13.73% 10.82% 12.67% 11.29% 17.79% 11.57% -
ROE 1.78% 2.38% 2.18% 2.54% 2.37% 2.69% 2.57% -
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 115.56 66.88 76.28 76.25 81.31 58.68 83.52 24.14%
EPS 6.87 9.18 8.25 9.66 9.18 10.44 9.66 -20.30%
DPS 0.00 10.00 0.00 5.00 0.00 10.00 0.00 -
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 14.47 8.32 9.26 8.81 8.55 6.13 8.58 41.63%
EPS 0.86 1.14 1.00 1.12 0.97 1.09 0.99 -8.95%
DPS 0.00 1.24 0.00 0.58 0.00 1.04 0.00 -
NAPS 0.4821 0.4788 0.4603 0.4389 0.4081 0.4052 0.3865 15.85%
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 4.15 7.09 6.03 6.27 6.12 7.94 5.63 -18.38%
P/EPS 69.87 51.63 55.76 49.48 54.25 44.64 48.65 27.26%
EY 1.43 1.94 1.79 2.02 1.84 2.24 2.06 -21.58%
DY 0.00 2.11 0.00 1.05 0.00 2.15 0.00 -
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 4.14 7.18 6.11 5.98 5.66 7.98 6.23 -23.83%
P/EPS 69.58 52.29 56.48 47.20 50.11 44.83 53.83 18.64%
EY 1.44 1.91 1.77 2.12 2.00 2.23 1.86 -15.67%
DY 0.00 2.08 0.00 1.10 0.00 2.14 0.00 -
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