[IJM] QoQ Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
10-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -23.05%
YoY- -12.32%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,910,489 1,759,682 1,574,146 1,518,296 1,802,291 1,283,334 1,318,254 28.09%
PBT 281,499 283,892 244,370 253,784 283,809 239,214 235,682 12.58%
Tax -80,167 -82,393 -66,062 -72,692 -98,323 -80,700 -81,196 -0.84%
NP 201,332 201,498 178,308 181,092 185,486 158,514 154,486 19.33%
-
NP to SH 160,433 158,986 145,398 142,732 185,486 158,514 154,486 2.55%
-
Tax Rate 28.48% 29.02% 27.03% 28.64% 34.64% 33.74% 34.45% -
Total Cost 1,709,157 1,558,184 1,395,838 1,337,204 1,616,805 1,124,820 1,163,768 29.23%
-
Net Worth 2,027,217 2,176,528 1,874,452 1,811,811 1,661,906 1,638,551 1,576,937 18.24%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 70,716 31,271 46,512 - 64,749 28,373 41,607 42.46%
Div Payout % 44.08% 19.67% 31.99% - 34.91% 17.90% 26.93% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 2,027,217 2,176,528 1,874,452 1,811,811 1,661,906 1,638,551 1,576,937 18.24%
NOSH 471,445 469,079 465,124 461,020 431,663 425,597 416,078 8.69%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.54% 11.45% 11.33% 11.93% 10.29% 12.35% 11.72% -
ROE 7.91% 7.30% 7.76% 7.88% 11.16% 9.67% 9.80% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 405.24 375.14 338.44 329.33 417.52 301.54 316.83 17.84%
EPS 34.03 33.89 31.26 30.96 42.97 36.08 35.74 -3.21%
DPS 15.00 6.67 10.00 0.00 15.00 6.67 10.00 31.06%
NAPS 4.30 4.64 4.03 3.93 3.85 3.85 3.79 8.78%
Adjusted Per Share Value based on latest NOSH - 461,020
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 54.58 50.27 44.97 43.37 51.49 36.66 37.66 28.09%
EPS 4.58 4.54 4.15 4.08 5.30 4.53 4.41 2.55%
DPS 2.02 0.89 1.33 0.00 1.85 0.81 1.19 42.34%
NAPS 0.5791 0.6218 0.5355 0.5176 0.4747 0.4681 0.4505 18.24%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 5.10 4.40 4.86 4.92 4.80 4.74 4.60 -
P/RPS 1.26 1.17 1.44 1.49 1.15 1.57 1.45 -8.94%
P/EPS 14.99 12.98 15.55 15.89 11.17 12.73 12.39 13.55%
EY 6.67 7.70 6.43 6.29 8.95 7.86 8.07 -11.93%
DY 2.94 1.52 2.06 0.00 3.13 1.41 2.17 22.46%
P/NAPS 1.19 0.95 1.21 1.25 1.25 1.23 1.21 -1.10%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 13/03/06 11/11/05 10/08/05 19/05/05 25/02/05 24/11/04 -
Price 5.55 4.96 4.68 5.00 4.78 4.80 4.66 -
P/RPS 1.37 1.32 1.38 1.52 1.14 1.59 1.47 -4.59%
P/EPS 16.31 14.63 14.97 16.15 11.12 12.89 12.55 19.10%
EY 6.13 6.83 6.68 6.19 8.99 7.76 7.97 -16.06%
DY 2.70 1.34 2.14 0.00 3.14 1.39 2.15 16.41%
P/NAPS 1.29 1.07 1.16 1.27 1.24 1.25 1.23 3.22%

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