[IJM] QoQ Cumulative 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- 34.55%
YoY- -13.51%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,623,022 1,038,318 518,035 1,910,489 1,319,762 787,073 379,574 162.74%
PBT 246,327 161,998 87,385 281,499 212,919 122,185 63,446 146.41%
Tax -68,293 -40,127 -22,027 -80,167 -61,795 -33,031 -18,173 141.13%
NP 178,034 121,871 65,358 201,332 151,124 89,154 45,273 148.51%
-
NP to SH 144,724 101,482 54,301 160,433 119,240 72,699 35,683 153.67%
-
Tax Rate 27.72% 24.77% 25.21% 28.48% 29.02% 27.03% 28.64% -
Total Cost 1,444,988 916,447 452,677 1,709,157 1,168,638 697,919 334,301 164.64%
-
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 49,733 49,239 - 70,716 23,453 23,256 - -
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 6.41% 4.66% 2.52% 7.91% 5.48% 3.88% 1.97% -
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 326.34 210.87 105.99 405.24 281.35 169.22 82.33 149.83%
EPS 29.10 20.61 11.11 34.03 25.42 15.63 7.74 141.20%
DPS 10.00 10.00 0.00 15.00 5.00 5.00 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 44.50 28.47 14.20 52.38 36.18 21.58 10.41 162.69%
EPS 3.97 2.78 1.49 4.40 3.27 1.99 0.98 153.47%
DPS 1.36 1.35 0.00 1.94 0.64 0.64 0.00 -
NAPS 0.619 0.5967 0.5909 0.5558 0.5967 0.5139 0.4967 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 2.25 2.94 5.28 1.26 1.56 2.87 5.98 -47.78%
P/EPS 25.26 30.08 50.41 14.99 17.31 31.09 63.57 -45.86%
EY 3.96 3.32 1.98 6.67 5.78 3.22 1.57 84.98%
DY 1.36 1.61 0.00 2.94 1.14 1.03 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 2.70 3.15 5.43 1.37 1.76 2.77 6.07 -41.64%
P/EPS 30.24 32.27 51.76 16.31 19.51 29.94 64.60 -39.62%
EY 3.31 3.10 1.93 6.13 5.13 3.34 1.55 65.60%
DY 1.14 1.50 0.00 2.70 1.01 1.07 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