[IJM] QoQ 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- 13.95%
YoY- 4.7%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 407,499 379,574 527,801 303,374 337,905 321,222 311,989 19.46%
PBT 58,739 63,446 49,294 61,570 59,399 58,442 55,104 4.34%
Tax -14,858 -18,173 -17,917 -19,927 -22,853 -17,745 -19,881 -17.63%
NP 43,881 45,273 31,377 41,643 36,546 40,697 35,223 15.76%
-
NP to SH 37,016 35,683 31,377 41,643 36,546 40,697 35,223 3.36%
-
Tax Rate 25.29% 28.64% 36.35% 32.36% 38.47% 30.36% 36.08% -
Total Cost 363,618 334,301 496,424 261,731 301,359 280,525 276,766 19.93%
-
Net Worth 1,888,284 1,811,811 1,758,390 1,746,465 1,678,901 1,600,917 1,488,728 17.15%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 23,427 - - 45,362 - 21,064 - -
Div Payout % 63.29% - - 108.93% - 51.76% - -
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 1,888,284 1,811,811 1,758,390 1,746,465 1,678,901 1,600,917 1,488,728 17.15%
NOSH 468,556 461,020 456,724 453,627 442,981 421,294 383,692 14.23%
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 10.77% 11.93% 5.94% 13.73% 10.82% 12.67% 11.29% -
ROE 1.96% 1.97% 1.78% 2.38% 2.18% 2.54% 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 86.97 82.33 115.56 66.88 76.28 76.25 81.31 4.58%
EPS 7.90 7.74 6.87 9.18 8.25 9.66 9.18 -9.51%
DPS 5.00 0.00 0.00 10.00 0.00 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 11.17 10.41 14.47 8.32 9.26 8.81 8.55 19.48%
EPS 1.01 0.98 0.86 1.14 1.00 1.12 0.97 2.72%
DPS 0.64 0.00 0.00 1.24 0.00 0.58 0.00 -
NAPS 0.5177 0.4967 0.4821 0.4788 0.4603 0.4389 0.4081 17.16%
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 5.59 5.98 4.15 7.09 6.03 6.27 6.12 -5.85%
P/EPS 61.52 63.57 69.87 51.63 55.76 49.48 54.25 8.73%
EY 1.63 1.57 1.43 1.94 1.79 2.02 1.84 -7.75%
DY 1.03 0.00 0.00 2.11 0.00 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 5.38 6.07 4.14 7.18 6.11 5.98 5.66 -3.32%
P/EPS 59.24 64.60 69.58 52.29 56.48 47.20 50.11 11.79%
EY 1.69 1.55 1.44 1.91 1.77 2.12 2.00 -10.61%
DY 1.07 0.00 0.00 2.08 0.00 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