[IJM] QoQ TTM Result on 31-Dec-2003 [#4]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

26-Feb-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

31-Dec-2003 [#4]

Profit Trend

QoQ- 1.23%

YoY- 18.92%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
TTM Result
Revenue	1,194,672	1,169,907	1,284,999	1,363,895	1,485,784	1,557,568	1,445,374	-11.89%
YoY %	2.12%	-8.96%	-5.78%	-8.20%	-4.61%	7.76%	-	-
Horiz. %	82.65%	80.94%	88.90%	94.36%	102.80%	107.76%	100.00%	-
PBT	222,016	212,733	217,265	206,800	216,700	215,286	199,997	7.19%
YoY %	4.36%	-2.09%	5.06%	-4.57%	0.66%	7.64%	-	-
Horiz. %	111.01%	106.37%	108.63%	103.40%	108.35%	107.64%	100.00%	-
Tax	-69,778	-60,822	-63,645	-61,076	-72,740	-78,526	-74,275	-4.06%
YoY %	-14.72%	4.44%	-4.21%	16.04%	7.37%	-5.72%	-	-
Horiz. %	93.95%	81.89%	85.69%	82.23%	97.93%	105.72%	100.00%	-
NP	152,238	151,911	153,620	145,724	143,960	136,760	125,722	13.56%
YoY %	0.22%	-1.11%	5.42%	1.23%	5.26%	8.78%	-	-
Horiz. %	121.09%	120.83%	122.19%	115.91%	114.51%	108.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	152,238	151,911	153,620	145,724	143,960	136,760	125,722	13.56%
YoY %	0.22%	-1.11%	5.42%	1.23%	5.26%	8.78%	-	-
Horiz. %	121.09%	120.83%	122.19%	115.91%	114.51%	108.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.43%	28.59%	29.29%	29.53%	33.57%	36.48%	37.14%	-
YoY %	9.93%	-2.39%	-0.81%	-12.03%	-7.98%	-1.78%	-	-
Horiz. %	84.63%	76.98%	78.86%	79.51%	90.39%	98.22%	100.00%	-
Total Cost	1,042,434	1,017,996	1,131,379	1,218,171	1,341,824	1,420,808	1,319,652	-14.51%
YoY %	2.40%	-10.02%	-7.12%	-9.22%	-5.56%	7.67%	-	-
Horiz. %	78.99%	77.14%	85.73%	92.31%	101.68%	107.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,678,901	1,600,917	1,488,728	1,478,116	1,409,766	1,487,154	1,428,291	11.34%
YoY %	4.87%	7.54%	0.72%	4.85%	-5.20%	4.12%	-	-
Horiz. %	117.55%	112.09%	104.23%	103.49%	98.70%	104.12%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Dividend
Div	59,160	59,160	56,501	56,501	43,649	43,649	43,271	23.11%
YoY %	0.00%	4.71%	0.00%	29.44%	0.00%	0.87%	-	-
Horiz. %	136.72%	136.72%	130.57%	130.57%	100.87%	100.87%	100.00%	-
Div Payout %	38.86%	38.94%	36.78%	38.77%	30.32%	31.92%	34.42%	-
YoY %	-0.21%	5.87%	-5.13%	27.87%	-5.01%	-7.26%	-	-
Horiz. %	112.90%	113.13%	106.86%	112.64%	88.09%	92.74%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Equity
Net Worth	1,678,901	1,600,917	1,488,728	1,478,116	1,409,766	1,487,154	1,428,291	11.34%
YoY %	4.87%	7.54%	0.72%	4.85%	-5.20%	4.12%	-	-
Horiz. %	117.55%	112.09%	104.23%	103.49%	98.70%	104.12%	100.00%	-
NOSH	442,981	421,294	383,692	380,957	374,937	368,107	364,360	13.87%
YoY %	5.15%	9.80%	0.72%	1.61%	1.86%	1.03%	-	-
Horiz. %	121.58%	115.63%	105.31%	104.56%	102.90%	101.03%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Ratio Analysis
NP Margin	12.74%	12.98%	11.95%	10.68%	9.69%	8.78%	8.70%	-
YoY %	-1.85%	8.62%	11.89%	10.22%	10.36%	0.92%	-	-
Horiz. %	146.44%	149.20%	137.36%	122.76%	111.38%	100.92%	100.00%	-
ROE	9.07%	9.49%	10.32%	9.86%	10.21%	9.20%	8.80%	-
YoY %	-4.43%	-8.04%	4.67%	-3.43%	10.98%	4.55%	-	-
Horiz. %	103.07%	107.84%	117.27%	112.05%	116.02%	104.55%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Per Share
RPS	269.69	277.69	334.90	358.02	396.27	423.13	396.69	-22.62%
YoY %	-2.88%	-17.08%	-6.46%	-9.65%	-6.35%	6.67%	-	-
Horiz. %	67.99%	70.00%	84.42%	90.25%	99.89%	106.67%	100.00%	-
EPS	34.37	36.06	40.04	38.25	38.40	37.15	34.50	-0.25%
YoY %	-4.69%	-9.94%	4.68%	-0.39%	3.36%	7.68%	-	-
Horiz. %	99.62%	104.52%	116.06%	110.87%	111.30%	107.68%	100.00%	-
DPS	13.36	14.04	14.73	14.83	11.64	11.86	12.00	7.39%
YoY %	-4.84%	-4.68%	-0.67%	27.41%	-1.85%	-1.17%	-	-
Horiz. %	111.33%	117.00%	122.75%	123.58%	97.00%	98.83%	100.00%	-
NAPS	3.79	3.80	3.88	3.88	3.76	4.04	3.92	-2.21%
YoY %	-0.26%	-2.06%	0.00%	3.19%	-6.93%	3.06%	-	-
Horiz. %	96.68%	96.94%	98.98%	98.98%	95.92%	103.06%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 380,957
RPS	32.75	32.07	35.23	37.39	40.73	42.70	39.63	-11.90%
YoY %	2.12%	-8.97%	-5.78%	-8.20%	-4.61%	7.75%	-	-
Horiz. %	82.64%	80.92%	88.90%	94.35%	102.78%	107.75%	100.00%	-
EPS	4.17	4.16	4.21	4.00	3.95	3.75	3.45	13.43%
YoY %	0.24%	-1.19%	5.25%	1.27%	5.33%	8.70%	-	-
Horiz. %	120.87%	120.58%	122.03%	115.94%	114.49%	108.70%	100.00%	-
DPS	1.62	1.62	1.55	1.55	1.20	1.20	1.19	22.76%
YoY %	0.00%	4.52%	0.00%	29.17%	0.00%	0.84%	-	-
Horiz. %	136.13%	136.13%	130.25%	130.25%	100.84%	100.84%	100.00%	-
NAPS	0.4603	0.4389	0.4081	0.4052	0.3865	0.4077	0.3916	11.34%
YoY %	4.88%	7.55%	0.72%	4.84%	-5.20%	4.11%	-	-
Horiz. %	117.54%	112.08%	104.21%	103.47%	98.70%	104.11%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	-
Price	4.60	4.78	4.98	4.66	4.70	4.80	4.48	-
P/RPS	1.71	1.72	1.49	1.30	1.19	1.13	1.13	31.70%
YoY %	-0.58%	15.44%	14.62%	9.24%	5.31%	0.00%	-	-
Horiz. %	151.33%	152.21%	131.86%	115.04%	105.31%	100.00%	100.00%	-
P/EPS	13.39	13.26	12.44	12.18	12.24	12.92	12.98	2.08%
YoY %	0.98%	6.59%	2.13%	-0.49%	-5.26%	-0.46%	-	-
Horiz. %	103.16%	102.16%	95.84%	93.84%	94.30%	99.54%	100.00%	-
EY	7.47	7.54	8.04	8.21	8.17	7.74	7.70	-1.99%
YoY %	-0.93%	-6.22%	-2.07%	0.49%	5.56%	0.52%	-	-
Horiz. %	97.01%	97.92%	104.42%	106.62%	106.10%	100.52%	100.00%	-
DY	2.90	2.94	2.96	3.18	2.48	2.47	2.68	5.38%
YoY %	-1.36%	-0.68%	-6.92%	28.23%	0.40%	-7.84%	-	-
Horiz. %	108.21%	109.70%	110.45%	118.66%	92.54%	92.16%	100.00%	-
P/NAPS	1.21	1.26	1.28	1.20	1.25	1.19	1.14	4.04%
YoY %	-3.97%	-1.56%	6.67%	-4.00%	5.04%	4.39%	-	-
Horiz. %	106.14%	110.53%	112.28%	105.26%	109.65%	104.39%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	24/11/04	18/08/04	19/05/04	26/02/04	13/11/03	20/08/03	21/05/03	-
Price	4.66	4.56	4.60	4.68	5.20	4.86	4.10	-
P/RPS	1.73	1.64	1.37	1.31	1.31	1.15	1.03	41.16%
YoY %	5.49%	19.71%	4.58%	0.00%	13.91%	11.65%	-	-
Horiz. %	167.96%	159.22%	133.01%	127.18%	127.18%	111.65%	100.00%	-
P/EPS	13.56	12.65	11.49	12.23	13.54	13.08	11.88	9.19%
YoY %	7.19%	10.10%	-6.05%	-9.68%	3.52%	10.10%	-	-
Horiz. %	114.14%	106.48%	96.72%	102.95%	113.97%	110.10%	100.00%	-
EY	7.37	7.91	8.70	8.17	7.38	7.64	8.42	-8.47%
YoY %	-6.83%	-9.08%	6.49%	10.70%	-3.40%	-9.26%	-	-
Horiz. %	87.53%	93.94%	103.33%	97.03%	87.65%	90.74%	100.00%	-
DY	2.87	3.08	3.20	3.17	2.24	2.44	2.93	-1.36%
YoY %	-6.82%	-3.75%	0.95%	41.52%	-8.20%	-16.72%	-	-
Horiz. %	97.95%	105.12%	109.22%	108.19%	76.45%	83.28%	100.00%	-
P/NAPS	1.23	1.20	1.19	1.21	1.38	1.20	1.05	11.09%
YoY %	2.50%	0.84%	-1.65%	-12.32%	15.00%	14.29%	-	-
Horiz. %	117.14%	114.29%	113.33%	115.24%	131.43%	114.29%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos