[IJM] QoQ Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 0.91%
YoY- -13.51%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 2,164,029 2,076,636 2,072,140 1,910,489 1,759,682 1,574,146 1,518,296 26.56%
PBT 328,436 323,996 349,540 281,499 283,892 244,370 253,784 18.70%
Tax -91,057 -80,254 -88,108 -80,167 -82,393 -66,062 -72,692 16.15%
NP 237,378 243,742 261,432 201,332 201,498 178,308 181,092 19.71%
-
NP to SH 192,965 202,964 217,204 160,433 158,986 145,398 142,732 22.19%
-
Tax Rate 27.72% 24.77% 25.21% 28.48% 29.02% 27.03% 28.64% -
Total Cost 1,926,650 1,832,894 1,810,708 1,709,157 1,558,184 1,395,838 1,337,204 27.48%
-
Net Worth 2,257,893 2,176,372 2,155,422 2,027,217 2,176,528 1,874,452 1,811,811 15.75%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 66,311 98,478 - 70,716 31,271 46,512 - -
Div Payout % 34.36% 48.52% - 44.08% 19.67% 31.99% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 2,257,893 2,176,372 2,155,422 2,027,217 2,176,528 1,874,452 1,811,811 15.75%
NOSH 497,333 492,392 488,757 471,445 469,079 465,124 461,020 5.16%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.97% 11.74% 12.62% 10.54% 11.45% 11.33% 11.93% -
ROE 8.55% 9.33% 10.08% 7.91% 7.30% 7.76% 7.88% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 435.13 421.74 423.96 405.24 375.14 338.44 329.33 20.34%
EPS 38.80 41.22 44.44 34.03 33.89 31.26 30.96 16.19%
DPS 13.33 20.00 0.00 15.00 6.67 10.00 0.00 -
NAPS 4.54 4.42 4.41 4.30 4.64 4.03 3.93 10.06%
Adjusted Per Share Value based on latest NOSH - 478,988
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 61.82 59.32 59.19 54.58 50.27 44.97 43.37 26.57%
EPS 5.51 5.80 6.20 4.58 4.54 4.15 4.08 22.11%
DPS 1.89 2.81 0.00 2.02 0.89 1.33 0.00 -
NAPS 0.645 0.6217 0.6157 0.5791 0.6218 0.5355 0.5176 15.75%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 7.35 6.20 5.60 5.10 4.40 4.86 4.92 -
P/RPS 1.69 1.47 1.32 1.26 1.17 1.44 1.49 8.73%
P/EPS 18.94 15.04 12.60 14.99 12.98 15.55 15.89 12.38%
EY 5.28 6.65 7.94 6.67 7.70 6.43 6.29 -10.98%
DY 1.81 3.23 0.00 2.94 1.52 2.06 0.00 -
P/NAPS 1.62 1.40 1.27 1.19 0.95 1.21 1.25 18.81%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 15/11/06 16/08/06 30/05/06 13/03/06 11/11/05 10/08/05 -
Price 8.80 6.65 5.75 5.55 4.96 4.68 5.00 -
P/RPS 2.02 1.58 1.36 1.37 1.32 1.38 1.52 20.81%
P/EPS 22.68 16.13 12.94 16.31 14.63 14.97 16.15 25.32%
EY 4.41 6.20 7.73 6.13 6.83 6.68 6.19 -20.18%
DY 1.52 3.01 0.00 2.70 1.34 2.14 0.00 -
P/NAPS 1.94 1.50 1.30 1.29 1.07 1.16 1.27 32.53%

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