[IJM] YoY Annualized 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- 16.72%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 CAGR
Revenue 4,420,936 2,072,140 1,518,296 1,284,888 1,247,956 1,563,540 962,824 33.67%
PBT -2,775,668 349,540 253,784 233,768 220,416 178,556 145,648 -
Tax -139,928 -88,108 -72,692 -70,980 -79,524 -69,248 -49,056 22.08%
NP -2,915,596 261,432 181,092 162,788 140,892 109,308 96,592 -
-
NP to SH -2,987,580 217,204 142,732 162,788 140,892 109,308 96,592 -
-
Tax Rate - 25.21% 28.64% 30.36% 36.08% 38.78% 33.68% -
Total Cost 7,336,532 1,810,708 1,337,204 1,122,100 1,107,064 1,454,232 866,232 50.19%
-
Net Worth 4,205,151 2,155,422 1,811,811 1,530,482 1,488,728 1,428,291 1,358,775 23.99%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 CAGR
Div - - - 80,551 - - - -
Div Payout % - - - 49.48% - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 4,205,151 2,155,422 1,811,811 1,530,482 1,488,728 1,428,291 1,358,775 23.99%
NOSH 836,014 488,757 461,020 402,758 383,692 364,360 360,417 17.37%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -65.95% 12.62% 11.93% 12.67% 11.29% 6.99% 10.03% -
ROE -71.05% 10.08% 7.88% 10.64% 9.46% 7.65% 7.11% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 CAGR
RPS 528.81 423.96 329.33 319.02 325.25 429.12 267.14 13.88%
EPS -357.36 44.44 30.96 38.64 36.72 30.00 26.80 -
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 5.03 4.41 3.93 3.80 3.88 3.92 3.77 5.64%
Adjusted Per Share Value based on latest NOSH - 421,294
30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 CAGR
RPS 121.20 56.81 41.62 35.23 34.21 42.87 26.40 33.66%
EPS -81.91 5.95 3.91 4.46 3.86 3.00 2.65 -
DPS 0.00 0.00 0.00 2.21 0.00 0.00 0.00 -
NAPS 1.1529 0.5909 0.4967 0.4196 0.4081 0.3916 0.3725 24.00%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 - -
Price 8.35 5.60 4.92 4.78 4.98 4.48 0.00 -
P/RPS 1.58 1.32 1.49 1.50 1.53 1.04 0.00 -
P/EPS -2.34 12.60 15.89 11.83 13.56 14.93 0.00 -
EY -42.80 7.94 6.29 8.46 7.37 6.70 0.00 -
DY 0.00 0.00 0.00 4.18 0.00 0.00 0.00 -
P/NAPS 1.66 1.27 1.25 1.26 1.28 1.14 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 CAGR
Date 29/08/07 16/08/06 10/08/05 18/08/04 19/05/04 21/05/03 22/05/02 -
Price 7.15 5.75 5.00 4.56 4.60 4.10 0.00 -
P/RPS 1.35 1.36 1.52 1.43 1.41 0.96 0.00 -
P/EPS -2.00 12.94 16.15 11.28 12.53 13.67 0.00 -
EY -49.98 7.73 6.19 8.86 7.98 7.32 0.00 -
DY 0.00 0.00 0.00 4.39 0.00 0.00 0.00 -
P/NAPS 1.42 1.30 1.27 1.20 1.19 1.05 0.00 -

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
Post a Comment