[IJM] QoQ Quarter Result on 30-Sep-2006 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -13.11%
YoY- 27.46%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,105,234 688,212 584,704 520,283 518,035 590,727 413,390 92.97%
PBT -693,917 72,602 84,329 74,613 87,385 68,580 74,647 -
Tax -34,982 -10,527 -28,166 -18,100 -22,027 -18,372 -21,718 37.52%
NP -728,899 62,075 56,163 56,513 65,358 50,208 52,929 -
-
NP to SH -746,895 49,612 43,242 47,181 54,301 41,193 41,561 -
-
Tax Rate - 14.50% 33.40% 24.26% 25.21% 26.79% 29.09% -
Total Cost 1,834,133 626,137 528,541 463,770 452,677 540,519 360,461 196.71%
-
Net Worth 4,205,151 2,530,545 2,304,209 2,190,546 2,155,422 2,232,085 2,214,041 53.54%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 27,747 - 49,559 - 47,898 - -
Div Payout % - 55.93% - 105.04% - 116.28% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 4,205,151 2,530,545 2,304,209 2,190,546 2,155,422 2,232,085 2,214,041 53.54%
NOSH 836,014 554,944 507,535 495,598 488,757 478,988 477,164 45.48%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -65.95% 9.02% 9.61% 10.86% 12.62% 8.50% 12.80% -
ROE -17.76% 1.96% 1.88% 2.15% 2.52% 1.85% 1.88% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 132.20 124.01 115.20 104.98 105.99 123.33 86.63 32.65%
EPS -89.34 8.94 8.52 9.52 11.11 8.60 8.71 -
DPS 0.00 5.00 0.00 10.00 0.00 10.00 0.00 -
NAPS 5.03 4.56 4.54 4.42 4.41 4.66 4.64 5.54%
Adjusted Per Share Value based on latest NOSH - 495,598
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 31.57 19.66 16.70 14.86 14.80 16.87 11.81 92.95%
EPS -21.34 1.42 1.24 1.35 1.55 1.18 1.19 -
DPS 0.00 0.79 0.00 1.42 0.00 1.37 0.00 -
NAPS 1.2013 0.7229 0.6582 0.6258 0.6157 0.6376 0.6325 53.54%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 8.35 8.65 7.35 6.20 5.60 5.10 4.40 -
P/RPS 6.32 6.97 6.38 5.91 5.28 4.14 5.08 15.72%
P/EPS -9.35 96.76 86.27 65.13 50.41 59.30 50.52 -
EY -10.70 1.03 1.16 1.54 1.98 1.69 1.98 -
DY 0.00 0.58 0.00 1.61 0.00 1.96 0.00 -
P/NAPS 1.66 1.90 1.62 1.40 1.27 1.09 0.95 45.22%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 27/02/07 15/11/06 16/08/06 30/05/06 13/03/06 -
Price 7.15 8.10 8.80 6.65 5.75 5.55 4.96 -
P/RPS 5.41 6.53 7.64 6.33 5.43 4.50 5.73 -3.76%
P/EPS -8.00 90.60 103.29 69.85 51.76 64.53 56.95 -
EY -12.50 1.10 0.97 1.43 1.93 1.55 1.76 -
DY 0.00 0.62 0.00 1.50 0.00 1.80 0.00 -
P/NAPS 1.42 1.78 1.94 1.50 1.30 1.19 1.07 20.82%

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