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

Announcement Date
11-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 103.74%
YoY- -5.88%
Quarter Report
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 518,035 1,910,489 1,319,762 787,073 379,574 1,802,291 962,501 -33.90%
PBT 87,385 281,499 212,919 122,185 63,446 283,809 179,411 -38.17%
Tax -22,027 -80,167 -61,795 -33,031 -18,173 -98,323 -60,525 -49.12%
NP 65,358 201,332 151,124 89,154 45,273 185,486 118,886 -32.96%
-
NP to SH 54,301 160,433 119,240 72,699 35,683 185,486 118,886 -40.77%
-
Tax Rate 25.21% 28.48% 29.02% 27.03% 28.64% 34.64% 33.74% -
Total Cost 452,677 1,709,157 1,168,638 697,919 334,301 1,616,805 843,615 -34.04%
-
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 23,453 23,256 - 64,749 21,279 -
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 2.52% 7.91% 5.48% 3.88% 1.97% 11.16% 7.26% -
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 105.99 405.24 281.35 169.22 82.33 417.52 226.15 -39.74%
EPS 11.11 34.03 25.42 15.63 7.74 42.97 27.06 -44.84%
DPS 0.00 15.00 5.00 5.00 0.00 15.00 5.00 -
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 14.80 54.58 37.70 22.48 10.84 51.49 27.50 -33.91%
EPS 1.55 4.58 3.41 2.08 1.02 5.30 3.40 -40.85%
DPS 0.00 2.02 0.67 0.66 0.00 1.85 0.61 -
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 5.28 1.26 1.56 2.87 5.98 1.15 2.10 85.21%
P/EPS 50.41 14.99 17.31 31.09 63.57 11.17 16.97 107.05%
EY 1.98 6.67 5.78 3.22 1.57 8.95 5.89 -51.74%
DY 0.00 2.94 1.14 1.03 0.00 3.13 1.05 -
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 5.43 1.37 1.76 2.77 6.07 1.14 2.12 87.52%
P/EPS 51.76 16.31 19.51 29.94 64.60 11.12 17.18 109.02%
EY 1.93 6.13 5.13 3.34 1.55 8.99 5.82 -52.18%
DY 0.00 2.70 1.01 1.07 0.00 3.14 1.04 -
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