[IJM] QoQ Cumulative 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- -80.76%
YoY- -12.32%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative 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 1,319,762 787,073 379,574 1,802,291 962,501 659,127 103.42%
PBT 281,499 212,919 122,185 63,446 283,809 179,411 117,841 78.79%
Tax -80,167 -61,795 -33,031 -18,173 -98,323 -60,525 -40,598 57.46%
NP 201,332 151,124 89,154 45,273 185,486 118,886 77,243 89.50%
-
NP to SH 160,433 119,240 72,699 35,683 185,486 118,886 77,243 62.86%
-
Tax Rate 28.48% 29.02% 27.03% 28.64% 34.64% 33.74% 34.45% -
Total Cost 1,709,157 1,168,638 697,919 334,301 1,616,805 843,615 581,884 105.23%
-
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 23,453 23,256 - 64,749 21,279 20,803 126.24%
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% 5.48% 3.88% 1.97% 11.16% 7.26% 4.90% -
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 405.24 281.35 169.22 82.33 417.52 226.15 158.41 87.15%
EPS 34.03 25.42 15.63 7.74 42.97 27.06 17.87 53.69%
DPS 15.00 5.00 5.00 0.00 15.00 5.00 5.00 108.14%
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 37.70 22.48 10.84 51.49 27.50 18.83 103.42%
EPS 4.58 3.41 2.08 1.02 5.30 3.40 2.21 62.62%
DPS 2.02 0.67 0.66 0.00 1.85 0.61 0.59 127.33%
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 1.56 2.87 5.98 1.15 2.10 2.90 -42.66%
P/EPS 14.99 17.31 31.09 63.57 11.17 16.97 24.78 -28.49%
EY 6.67 5.78 3.22 1.57 8.95 5.89 4.04 39.73%
DY 2.94 1.14 1.03 0.00 3.13 1.05 1.09 93.88%
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 1.76 2.77 6.07 1.14 2.12 2.94 -39.92%
P/EPS 16.31 19.51 29.94 64.60 11.12 17.18 25.10 -24.99%
EY 6.13 5.13 3.34 1.55 8.99 5.82 3.98 33.40%
DY 2.70 1.01 1.07 0.00 3.14 1.04 1.07 85.45%
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