[IJM] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
11-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 1.87%
YoY- -5.88%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 2,072,140 1,910,489 1,759,682 1,574,146 1,518,296 1,802,291 1,283,334 37.75%
PBT 349,540 281,499 283,892 244,370 253,784 283,809 239,214 28.85%
Tax -88,108 -80,167 -82,393 -66,062 -72,692 -98,323 -80,700 6.04%
NP 261,432 201,332 201,498 178,308 181,092 185,486 158,514 39.72%
-
NP to SH 217,204 160,433 158,986 145,398 142,732 185,486 158,514 23.43%
-
Tax Rate 25.21% 28.48% 29.02% 27.03% 28.64% 34.64% 33.74% -
Total Cost 1,810,708 1,709,157 1,558,184 1,395,838 1,337,204 1,616,805 1,124,820 37.47%
-
Net Worth 2,155,422 2,027,217 2,176,528 1,874,452 1,811,811 1,661,906 1,638,551 20.11%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 70,716 31,271 46,512 - 64,749 28,373 -
Div Payout % - 44.08% 19.67% 31.99% - 34.91% 17.90% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,155,422 2,027,217 2,176,528 1,874,452 1,811,811 1,661,906 1,638,551 20.11%
NOSH 488,757 471,445 469,079 465,124 461,020 431,663 425,597 9.69%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.62% 10.54% 11.45% 11.33% 11.93% 10.29% 12.35% -
ROE 10.08% 7.91% 7.30% 7.76% 7.88% 11.16% 9.67% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 423.96 405.24 375.14 338.44 329.33 417.52 301.54 25.58%
EPS 44.44 34.03 33.89 31.26 30.96 42.97 36.08 14.94%
DPS 0.00 15.00 6.67 10.00 0.00 15.00 6.67 -
NAPS 4.41 4.30 4.64 4.03 3.93 3.85 3.85 9.50%
Adjusted Per Share Value based on latest NOSH - 468,556
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 59.19 54.58 50.27 44.97 43.37 51.49 36.66 37.74%
EPS 6.20 4.58 4.54 4.15 4.08 5.30 4.53 23.34%
DPS 0.00 2.02 0.89 1.33 0.00 1.85 0.81 -
NAPS 0.6157 0.5791 0.6218 0.5355 0.5176 0.4747 0.4681 20.10%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 5.60 5.10 4.40 4.86 4.92 4.80 4.74 -
P/RPS 1.32 1.26 1.17 1.44 1.49 1.15 1.57 -10.94%
P/EPS 12.60 14.99 12.98 15.55 15.89 11.17 12.73 -0.68%
EY 7.94 6.67 7.70 6.43 6.29 8.95 7.86 0.67%
DY 0.00 2.94 1.52 2.06 0.00 3.13 1.41 -
P/NAPS 1.27 1.19 0.95 1.21 1.25 1.25 1.23 2.16%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 16/08/06 30/05/06 13/03/06 11/11/05 10/08/05 19/05/05 25/02/05 -
Price 5.75 5.55 4.96 4.68 5.00 4.78 4.80 -
P/RPS 1.36 1.37 1.32 1.38 1.52 1.14 1.59 -9.91%
P/EPS 12.94 16.31 14.63 14.97 16.15 11.12 12.89 0.25%
EY 7.73 6.13 6.83 6.68 6.19 8.99 7.76 -0.25%
DY 0.00 2.70 1.34 2.14 0.00 3.14 1.39 -
P/NAPS 1.30 1.29 1.07 1.16 1.27 1.24 1.25 2.65%

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