[IJM] QoQ TTM 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- 5.42%
YoY- 22.19%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,274,490 1,194,672 1,169,907 1,284,999 1,363,895 1,485,784 1,557,568 -12.46%
PBT 234,515 222,016 212,733 217,265 206,800 216,700 215,286 5.84%
Tax -80,406 -69,778 -60,822 -63,645 -61,076 -72,740 -78,526 1.58%
NP 154,109 152,238 151,911 153,620 145,724 143,960 136,760 8.24%
-
NP to SH 154,109 152,238 151,911 153,620 145,724 143,960 136,760 8.24%
-
Tax Rate 34.29% 31.43% 28.59% 29.29% 29.53% 33.57% 36.48% -
Total Cost 1,120,381 1,042,434 1,017,996 1,131,379 1,218,171 1,341,824 1,420,808 -14.58%
-
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 66,427 59,160 59,160 56,501 56,501 43,649 43,649 32.13%
Div Payout % 43.10% 38.86% 38.94% 36.78% 38.77% 30.32% 31.92% -
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 12.09% 12.74% 12.98% 11.95% 10.68% 9.69% 8.78% -
ROE 8.82% 9.07% 9.49% 10.32% 9.86% 10.21% 9.20% -
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 280.96 269.69 277.69 334.90 358.02 396.27 423.13 -23.79%
EPS 33.97 34.37 36.06 40.04 38.25 38.40 37.15 -5.76%
DPS 14.64 13.36 14.04 14.73 14.83 11.64 11.86 14.99%
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 34.94 32.75 32.07 35.23 37.39 40.73 42.70 -12.46%
EPS 4.22 4.17 4.16 4.21 4.00 3.95 3.75 8.15%
DPS 1.82 1.62 1.62 1.55 1.55 1.20 1.20 31.83%
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 1.69 1.71 1.72 1.49 1.30 1.19 1.13 30.61%
P/EPS 13.95 13.39 13.26 12.44 12.18 12.24 12.92 5.22%
EY 7.17 7.47 7.54 8.04 8.21 8.17 7.74 -4.94%
DY 3.09 2.90 2.94 2.96 3.18 2.48 2.47 16.02%
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 1.71 1.73 1.64 1.37 1.31 1.31 1.15 30.11%
P/EPS 14.13 13.56 12.65 11.49 12.23 13.54 13.08 5.25%
EY 7.08 7.37 7.91 8.70 8.17 7.38 7.64 -4.92%
DY 3.05 2.87 3.08 3.20 3.17 2.24 2.44 15.96%
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