[IJM] YoY Cumulative 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- -75.83%
YoY- 28.89%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 518,035 379,574 321,222 311,989 390,885 240,706 219,631 17.74%
PBT 87,385 63,446 58,442 55,104 44,639 36,412 110,746 -4.41%
Tax -22,027 -18,173 -17,745 -19,881 -17,312 -12,264 -11,993 12.27%
NP 65,358 45,273 40,697 35,223 27,327 24,148 98,753 -7.55%
-
NP to SH 54,301 35,683 40,697 35,223 27,327 24,148 98,753 -10.76%
-
Tax Rate 25.21% 28.64% 30.36% 36.08% 38.78% 33.68% 10.83% -
Total Cost 452,677 334,301 280,525 276,766 363,558 216,558 120,878 28.58%
-
Net Worth 2,155,422 1,811,811 1,530,482 1,488,728 1,428,291 1,358,775 1,241,004 11.08%
Dividend
30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - 20,137 - - - - -
Div Payout % - - 49.48% - - - - -
Equity
30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 2,155,422 1,811,811 1,530,482 1,488,728 1,428,291 1,358,775 1,241,004 11.08%
NOSH 488,757 461,020 402,758 383,692 364,360 360,417 351,559 6.47%
Ratio Analysis
30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 12.62% 11.93% 12.67% 11.29% 6.99% 10.03% 44.96% -
ROE 2.52% 1.97% 2.66% 2.37% 1.91% 1.78% 7.96% -
Per Share
30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 105.99 82.33 79.76 81.31 107.28 66.79 62.47 10.58%
EPS 11.11 7.74 9.66 9.18 7.50 6.70 28.09 -16.18%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 4.41 3.93 3.80 3.88 3.92 3.77 3.53 4.32%
Adjusted Per Share Value based on latest NOSH - 383,692
30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 14.80 10.84 9.18 8.91 11.17 6.88 6.27 17.76%
EPS 1.55 1.02 1.16 1.01 0.78 0.69 2.82 -10.76%
DPS 0.00 0.00 0.58 0.00 0.00 0.00 0.00 -
NAPS 0.6157 0.5176 0.4372 0.4253 0.408 0.3882 0.3545 11.08%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 - - -
Price 5.60 4.92 4.78 4.98 4.48 0.00 0.00 -
P/RPS 5.28 5.98 5.99 6.12 4.18 0.00 0.00 -
P/EPS 50.41 63.57 47.31 54.25 59.73 0.00 0.00 -
EY 1.98 1.57 2.11 1.84 1.67 0.00 0.00 -
DY 0.00 0.00 1.05 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.25 1.26 1.28 1.14 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 16/08/06 10/08/05 18/08/04 19/05/04 21/05/03 22/05/02 16/05/01 -
Price 5.75 5.00 4.56 4.60 4.10 0.00 0.00 -
P/RPS 5.43 6.07 5.72 5.66 3.82 0.00 0.00 -
P/EPS 51.76 64.60 45.13 50.11 54.67 0.00 0.00 -
EY 1.93 1.55 2.22 2.00 1.83 0.00 0.00 -
DY 0.00 0.00 1.10 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.27 1.20 1.19 1.05 0.00 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