[IJM] QoQ 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- -11.44%
YoY- 28.89%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
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 303,374 337,905 321,222 311,989 223,556 313,140 436,314 -21.42%
PBT 61,570 59,399 58,442 55,104 49,071 50,116 62,974 -1.48%
Tax -19,927 -22,853 -17,745 -19,881 -9,299 -13,897 -20,568 -2.07%
NP 41,643 36,546 40,697 35,223 39,772 36,219 42,406 -1.19%
-
NP to SH 41,643 36,546 40,697 35,223 39,772 36,219 42,406 -1.19%
-
Tax Rate 32.36% 38.47% 30.36% 36.08% 18.95% 27.73% 32.66% -
Total Cost 261,731 301,359 280,525 276,766 183,784 276,921 393,908 -23.76%
-
Net Worth 1,746,465 1,678,901 1,600,917 1,488,728 1,478,116 1,409,766 1,487,154 11.25%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 45,362 - 21,064 - 38,095 - 18,405 81.96%
Div Payout % 108.93% - 51.76% - 95.79% - 43.40% -
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 1,746,465 1,678,901 1,600,917 1,488,728 1,478,116 1,409,766 1,487,154 11.25%
NOSH 453,627 442,981 421,294 383,692 380,957 374,937 368,107 14.87%
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 13.73% 10.82% 12.67% 11.29% 17.79% 11.57% 9.72% -
ROE 2.38% 2.18% 2.54% 2.37% 2.69% 2.57% 2.85% -
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 66.88 76.28 76.25 81.31 58.68 83.52 118.53 -31.59%
EPS 9.18 8.25 9.66 9.18 10.44 9.66 11.52 -13.98%
DPS 10.00 0.00 5.00 0.00 10.00 0.00 5.00 58.40%
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 8.32 9.26 8.81 8.55 6.13 8.58 11.96 -21.40%
EPS 1.14 1.00 1.12 0.97 1.09 0.99 1.16 -1.14%
DPS 1.24 0.00 0.58 0.00 1.04 0.00 0.50 82.71%
NAPS 0.4788 0.4603 0.4389 0.4081 0.4052 0.3865 0.4077 11.25%
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 7.09 6.03 6.27 6.12 7.94 5.63 4.05 45.00%
P/EPS 51.63 55.76 49.48 54.25 44.64 48.65 41.67 15.28%
EY 1.94 1.79 2.02 1.84 2.24 2.06 2.40 -13.16%
DY 2.11 0.00 1.05 0.00 2.15 0.00 1.04 59.91%
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 7.18 6.11 5.98 5.66 7.98 6.23 4.10 45.04%
P/EPS 52.29 56.48 47.20 50.11 44.83 53.83 42.19 15.30%
EY 1.91 1.77 2.12 2.00 2.23 1.86 2.37 -13.34%
DY 2.08 0.00 1.10 0.00 2.14 0.00 1.03 59.42%
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