[IJM] YoY 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
30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,929,651 1,548,654 1,169,907 1,284,999 1,445,374 878,466 692,055 21.56%
PBT 289,351 233,709 212,733 217,265 199,997 136,075 201,301 7.15%
Tax -76,975 -78,870 -60,822 -63,645 -74,275 -41,682 -44,809 10.85%
NP 212,376 154,839 151,911 153,620 125,722 94,393 156,492 5.98%
-
NP to SH 174,071 145,249 151,911 153,620 125,722 94,393 156,492 2.04%
-
Tax Rate 26.60% 33.75% 28.59% 29.29% 37.14% 30.63% 22.26% -
Total Cost 1,717,275 1,393,815 1,017,996 1,131,379 1,319,652 784,073 535,563 24.83%
-
Net Worth 2,155,422 1,811,811 1,600,917 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 71,326 - 59,160 56,501 43,271 35,186 27,928 19.54%
Div Payout % 40.98% - 38.94% 36.78% 34.42% 37.28% 17.85% -
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 1,600,917 1,488,728 1,428,291 1,358,775 1,241,004 11.08%
NOSH 488,757 461,020 421,294 383,692 364,360 360,417 351,559 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 11.01% 10.00% 12.98% 11.95% 8.70% 10.75% 22.61% -
ROE 8.08% 8.02% 9.49% 10.32% 8.80% 6.95% 12.61% -
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 394.81 335.92 277.69 334.90 396.69 243.74 196.85 14.16%
EPS 35.61 31.51 36.06 40.04 34.50 26.19 44.51 -4.15%
DPS 14.59 0.00 14.04 14.73 12.00 9.76 8.00 12.12%
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 55.12 44.24 33.42 36.71 41.29 25.09 19.77 21.55%
EPS 4.97 4.15 4.34 4.39 3.59 2.70 4.47 2.03%
DPS 2.04 0.00 1.69 1.61 1.24 1.01 0.80 19.51%
NAPS 0.6157 0.5176 0.4573 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 1.42 1.46 1.72 1.49 1.13 0.00 0.00 -
P/EPS 15.72 15.62 13.26 12.44 12.98 0.00 0.00 -
EY 6.36 6.40 7.54 8.04 7.70 0.00 0.00 -
DY 2.61 0.00 2.94 2.96 2.68 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 1.46 1.49 1.64 1.37 1.03 0.00 0.00 -
P/EPS 16.14 15.87 12.65 11.49 11.88 0.00 0.00 -
EY 6.19 6.30 7.91 8.70 8.42 0.00 0.00 -
DY 2.54 0.00 3.08 3.20 2.93 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