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

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
11-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 3.74%
YoY- 1.29%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 518,035 590,727 413,390 407,499 379,574 527,801 303,374 43.00%
PBT 87,385 68,580 74,647 58,739 63,446 49,294 61,570 26.37%
Tax -22,027 -18,372 -21,718 -14,858 -18,173 -17,917 -19,927 6.92%
NP 65,358 50,208 52,929 43,881 45,273 31,377 41,643 35.16%
-
NP to SH 54,301 41,193 41,561 37,016 35,683 31,377 41,643 19.41%
-
Tax Rate 25.21% 26.79% 29.09% 25.29% 28.64% 36.35% 32.36% -
Total Cost 452,677 540,519 360,461 363,618 334,301 496,424 261,731 44.23%
-
Net Worth 2,155,422 2,232,085 2,214,041 1,888,284 1,811,811 1,758,390 1,746,465 15.10%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 47,898 - 23,427 - - 45,362 -
Div Payout % - 116.28% - 63.29% - - 108.93% -
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 2,232,085 2,214,041 1,888,284 1,811,811 1,758,390 1,746,465 15.10%
NOSH 488,757 478,988 477,164 468,556 461,020 456,724 453,627 5.11%
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% 8.50% 12.80% 10.77% 11.93% 5.94% 13.73% -
ROE 2.52% 1.85% 1.88% 1.96% 1.97% 1.78% 2.38% -
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 105.99 123.33 86.63 86.97 82.33 115.56 66.88 36.04%
EPS 11.11 8.60 8.71 7.90 7.74 6.87 9.18 13.60%
DPS 0.00 10.00 0.00 5.00 0.00 0.00 10.00 -
NAPS 4.41 4.66 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 14.20 16.20 11.33 11.17 10.41 14.47 8.32 42.95%
EPS 1.49 1.13 1.14 1.01 0.98 0.86 1.14 19.60%
DPS 0.00 1.31 0.00 0.64 0.00 0.00 1.24 -
NAPS 0.5909 0.6119 0.607 0.5177 0.4967 0.4821 0.4788 15.09%
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 4.14 5.08 5.59 5.98 4.15 7.09 -17.88%
P/EPS 50.41 59.30 50.52 61.52 63.57 69.87 51.63 -1.58%
EY 1.98 1.69 1.98 1.63 1.57 1.43 1.94 1.37%
DY 0.00 1.96 0.00 1.03 0.00 0.00 2.11 -
P/NAPS 1.27 1.09 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 4.50 5.73 5.38 6.07 4.14 7.18 -17.03%
P/EPS 51.76 64.53 56.95 59.24 64.60 69.58 52.29 -0.67%
EY 1.93 1.55 1.76 1.69 1.55 1.44 1.91 0.69%
DY 0.00 1.80 0.00 1.07 0.00 0.00 2.08 -
P/NAPS 1.30 1.19 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