[IJM] YoY TTM Result on 30-Sep-2004 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 0.22%
YoY- 5.75%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 3,493,905 2,042,435 1,618,248 1,194,672 1,557,568 1,059,755 652,869 30.75%
PBT -374,082 305,225 233,049 222,016 215,286 111,827 241,447 -
Tax -119,242 -80,217 -70,875 -69,778 -78,526 -44,217 -52,147 14.13%
NP -493,324 225,008 162,174 152,238 136,760 67,610 189,300 -
-
NP to SH -561,971 184,236 145,719 152,238 136,760 67,610 189,300 -
-
Tax Rate - 26.28% 30.41% 31.43% 36.48% 39.54% 21.60% -
Total Cost 3,987,229 1,817,427 1,456,074 1,042,434 1,420,808 992,145 463,569 41.06%
-
Net Worth 4,330,699 2,190,546 1,888,284 1,678,901 1,487,154 1,377,307 1,272,712 21.62%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 CAGR
Div 27,747 97,458 23,427 59,160 43,649 35,635 35,049 -3.66%
Div Payout % 0.00% 52.90% 16.08% 38.86% 31.92% 52.71% 18.52% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 4,330,699 2,190,546 1,888,284 1,678,901 1,487,154 1,377,307 1,272,712 21.62%
NOSH 852,499 495,598 468,556 442,981 368,107 360,551 351,577 15.21%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -14.12% 11.02% 10.02% 12.74% 8.78% 6.38% 29.00% -
ROE -12.98% 8.41% 7.72% 9.07% 9.20% 4.91% 14.87% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 409.84 412.11 345.37 269.69 423.13 293.93 185.70 13.49%
EPS -65.92 37.17 31.10 34.37 37.15 18.75 53.84 -
DPS 3.25 19.66 5.00 13.36 11.86 9.88 10.00 -16.44%
NAPS 5.08 4.42 4.03 3.79 4.04 3.82 3.62 5.56%
Adjusted Per Share Value based on latest NOSH - 442,981
30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 99.81 58.35 46.23 34.13 44.49 30.27 18.65 30.75%
EPS -16.05 5.26 4.16 4.35 3.91 1.93 5.41 -
DPS 0.79 2.78 0.67 1.69 1.25 1.02 1.00 -3.69%
NAPS 1.2371 0.6258 0.5394 0.4796 0.4248 0.3934 0.3636 21.62%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/06/03 - - -
Price 7.95 6.20 4.86 4.60 4.80 0.00 0.00 -
P/RPS 1.94 1.50 1.41 1.71 1.13 0.00 0.00 -
P/EPS -12.06 16.68 15.63 13.39 12.92 0.00 0.00 -
EY -8.29 6.00 6.40 7.47 7.74 0.00 0.00 -
DY 0.41 3.17 1.03 2.90 2.47 0.00 0.00 -
P/NAPS 1.56 1.40 1.21 1.21 1.19 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/11/07 15/11/06 11/11/05 24/11/04 20/08/03 29/08/02 15/08/01 -
Price 7.90 6.65 4.68 4.66 4.86 0.00 0.00 -
P/RPS 1.93 1.61 1.36 1.73 1.15 0.00 0.00 -
P/EPS -11.98 17.89 15.05 13.56 13.08 0.00 0.00 -
EY -8.34 5.59 6.65 7.37 7.64 0.00 0.00 -
DY 0.41 2.96 1.07 2.87 2.44 0.00 0.00 -
P/NAPS 1.56 1.50 1.16 1.23 1.20 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