[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

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Annualized Quarter Result
Revenue	2,164,029	2,076,636	2,072,140	1,910,489	1,759,682	1,574,146	1,518,296	26.56%
YoY %	4.21%	0.22%	8.46%	8.57%	11.79%	3.68%	-	-
Horiz. %	142.53%	136.77%	136.48%	125.83%	115.90%	103.68%	100.00%	-
PBT	328,436	323,996	349,540	281,499	283,892	244,370	253,784	18.70%
YoY %	1.37%	-7.31%	24.17%	-0.84%	16.17%	-3.71%	-	-
Horiz. %	129.42%	127.67%	137.73%	110.92%	111.86%	96.29%	100.00%	-
Tax	-91,057	-80,254	-88,108	-80,167	-82,393	-66,062	-72,692	16.15%
YoY %	-13.46%	8.91%	-9.91%	2.70%	-24.72%	9.12%	-	-
Horiz. %	125.26%	110.40%	121.21%	110.28%	113.35%	90.88%	100.00%	-
NP	237,378	243,742	261,432	201,332	201,498	178,308	181,092	19.71%
YoY %	-2.61%	-6.77%	29.85%	-0.08%	13.01%	-1.54%	-	-
Horiz. %	131.08%	134.60%	144.36%	111.18%	111.27%	98.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	192,965	202,964	217,204	160,433	158,986	145,398	142,732	22.19%
YoY %	-4.93%	-6.56%	35.39%	0.91%	9.35%	1.87%	-	-
Horiz. %	135.19%	142.20%	152.18%	112.40%	111.39%	101.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.72%	24.77%	25.21%	28.48%	29.02%	27.03%	28.64%	-
YoY %	11.91%	-1.75%	-11.48%	-1.86%	7.36%	-5.62%	-	-
Horiz. %	96.79%	86.49%	88.02%	99.44%	101.33%	94.38%	100.00%	-
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%
YoY %	5.12%	1.23%	5.94%	9.69%	11.63%	4.38%	-	-
Horiz. %	144.08%	137.07%	135.41%	127.82%	116.53%	104.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	3.75%	0.97%	6.32%	-6.86%	16.12%	3.46%	-	-
Horiz. %	124.62%	120.12%	118.97%	111.89%	120.13%	103.46%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	66,311	98,478	-	70,716	31,271	46,512	-	-
YoY %	-32.66%	0.00%	-	126.14%	-32.77%	0.00%	-	-
Horiz. %	142.57%	211.73%	-	152.04%	67.23%	100.00%	-	-
Div Payout %	34.36%	48.52%	-	44.08%	19.67%	31.99%	-	-
YoY %	-29.18%	0.00%	-	124.10%	-38.51%	0.00%	-	-
Horiz. %	107.41%	151.67%	-	137.79%	61.49%	100.00%	-	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
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%
YoY %	3.75%	0.97%	6.32%	-6.86%	16.12%	3.46%	-	-
Horiz. %	124.62%	120.12%	118.97%	111.89%	120.13%	103.46%	100.00%	-
NOSH	497,333	492,392	488,757	471,445	469,079	465,124	461,020	5.16%
YoY %	1.00%	0.74%	3.67%	0.50%	0.85%	0.89%	-	-
Horiz. %	107.88%	106.80%	106.02%	102.26%	101.75%	100.89%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	10.97%	11.74%	12.62%	10.54%	11.45%	11.33%	11.93%	-
YoY %	-6.56%	-6.97%	19.73%	-7.95%	1.06%	-5.03%	-	-
Horiz. %	91.95%	98.41%	105.78%	88.35%	95.98%	94.97%	100.00%	-
ROE	8.55%	9.33%	10.08%	7.91%	7.30%	7.76%	7.88%	-
YoY %	-8.36%	-7.44%	27.43%	8.36%	-5.93%	-1.52%	-	-
Horiz. %	108.50%	118.40%	127.92%	100.38%	92.64%	98.48%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	435.13	421.74	423.96	405.24	375.14	338.44	329.33	20.34%
YoY %	3.17%	-0.52%	4.62%	8.02%	10.84%	2.77%	-	-
Horiz. %	132.13%	128.06%	128.73%	123.05%	113.91%	102.77%	100.00%	-
EPS	38.80	41.22	44.44	34.03	33.89	31.26	30.96	16.19%
YoY %	-5.87%	-7.25%	30.59%	0.41%	8.41%	0.97%	-	-
Horiz. %	125.32%	133.14%	143.54%	109.92%	109.46%	100.97%	100.00%	-
DPS	13.33	20.00	0.00	15.00	6.67	10.00	0.00	-
YoY %	-33.35%	0.00%	0.00%	124.89%	-33.30%	0.00%	-	-
Horiz. %	133.30%	200.00%	0.00%	150.00%	66.70%	100.00%	-	-
NAPS	4.54	4.42	4.41	4.30	4.64	4.03	3.93	10.06%
YoY %	2.71%	0.23%	2.56%	-7.33%	15.14%	2.54%	-	-
Horiz. %	115.52%	112.47%	112.21%	109.41%	118.07%	102.54%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 478,988
RPS	59.33	56.93	56.81	52.38	48.24	43.16	41.62	26.58%
YoY %	4.22%	0.21%	8.46%	8.58%	11.77%	3.70%	-	-
Horiz. %	142.55%	136.79%	136.50%	125.85%	115.91%	103.70%	100.00%	-
EPS	5.29	5.56	5.95	4.40	4.36	3.99	3.91	22.25%
YoY %	-4.86%	-6.55%	35.23%	0.92%	9.27%	2.05%	-	-
Horiz. %	135.29%	142.20%	152.17%	112.53%	111.51%	102.05%	100.00%	-
DPS	1.82	2.70	0.00	1.94	0.86	1.28	0.00	-
YoY %	-32.59%	0.00%	0.00%	125.58%	-32.81%	0.00%	-	-
Horiz. %	142.19%	210.94%	0.00%	151.56%	67.19%	100.00%	-	-
NAPS	0.619	0.5967	0.5909	0.5558	0.5967	0.5139	0.4967	15.75%
YoY %	3.74%	0.98%	6.32%	-6.85%	16.11%	3.46%	-	-
Horiz. %	124.62%	120.13%	118.97%	111.90%	120.13%	103.46%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	14.97%	11.36%	4.76%	7.69%	-18.75%	-3.36%	-	-
Horiz. %	113.42%	98.66%	88.59%	84.56%	78.52%	96.64%	100.00%	-
P/EPS	18.94	15.04	12.60	14.99	12.98	15.55	15.89	12.38%
YoY %	25.93%	19.37%	-15.94%	15.49%	-16.53%	-2.14%	-	-
Horiz. %	119.19%	94.65%	79.30%	94.34%	81.69%	97.86%	100.00%	-
EY	5.28	6.65	7.94	6.67	7.70	6.43	6.29	-10.98%
YoY %	-20.60%	-16.25%	19.04%	-13.38%	19.75%	2.23%	-	-
Horiz. %	83.94%	105.72%	126.23%	106.04%	122.42%	102.23%	100.00%	-
DY	1.81	3.23	0.00	2.94	1.52	2.06	0.00	-
YoY %	-43.96%	0.00%	0.00%	93.42%	-26.21%	0.00%	-	-
Horiz. %	87.86%	156.80%	0.00%	142.72%	73.79%	100.00%	-	-
P/NAPS	1.62	1.40	1.27	1.19	0.95	1.21	1.25	18.81%
YoY %	15.71%	10.24%	6.72%	25.26%	-21.49%	-3.20%	-	-
Horiz. %	129.60%	112.00%	101.60%	95.20%	76.00%	96.80%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
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%
YoY %	27.85%	16.18%	-0.73%	3.79%	-4.35%	-9.21%	-	-
Horiz. %	132.89%	103.95%	89.47%	90.13%	86.84%	90.79%	100.00%	-
P/EPS	22.68	16.13	12.94	16.31	14.63	14.97	16.15	25.32%
YoY %	40.61%	24.65%	-20.66%	11.48%	-2.27%	-7.31%	-	-
Horiz. %	140.43%	99.88%	80.12%	100.99%	90.59%	92.69%	100.00%	-
EY	4.41	6.20	7.73	6.13	6.83	6.68	6.19	-20.18%
YoY %	-28.87%	-19.79%	26.10%	-10.25%	2.25%	7.92%	-	-
Horiz. %	71.24%	100.16%	124.88%	99.03%	110.34%	107.92%	100.00%	-
DY	1.52	3.01	0.00	2.70	1.34	2.14	0.00	-
YoY %	-49.50%	0.00%	0.00%	101.49%	-37.38%	0.00%	-	-
Horiz. %	71.03%	140.65%	0.00%	126.17%	62.62%	100.00%	-	-
P/NAPS	1.94	1.50	1.30	1.29	1.07	1.16	1.27	32.53%
YoY %	29.33%	15.38%	0.78%	20.56%	-7.76%	-8.66%	-	-
Horiz. %	152.76%	118.11%	102.36%	101.57%	84.25%	91.34%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos