[IJM] QoQ 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- -0.89%
YoY- 31.28%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 584,704 520,283 518,035 590,727 413,390 407,499 379,574 33.27%
PBT 84,329 74,613 87,385 68,580 74,647 58,739 63,446 20.82%
Tax -28,166 -18,100 -22,027 -18,372 -21,718 -14,858 -18,173 33.81%
NP 56,163 56,513 65,358 50,208 52,929 43,881 45,273 15.40%
-
NP to SH 43,242 47,181 54,301 41,193 41,561 37,016 35,683 13.62%
-
Tax Rate 33.40% 24.26% 25.21% 26.79% 29.09% 25.29% 28.64% -
Total Cost 528,541 463,770 452,677 540,519 360,461 363,618 334,301 35.60%
-
Net Worth 2,304,209 2,190,546 2,155,422 2,232,085 2,214,041 1,888,284 1,811,811 17.33%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 49,559 - 47,898 - 23,427 - -
Div Payout % - 105.04% - 116.28% - 63.29% - -
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 2,304,209 2,190,546 2,155,422 2,232,085 2,214,041 1,888,284 1,811,811 17.33%
NOSH 507,535 495,598 488,757 478,988 477,164 468,556 461,020 6.59%
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 9.61% 10.86% 12.62% 8.50% 12.80% 10.77% 11.93% -
ROE 1.88% 2.15% 2.52% 1.85% 1.88% 1.96% 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 115.20 104.98 105.99 123.33 86.63 86.97 82.33 25.02%
EPS 8.52 9.52 11.11 8.60 8.71 7.90 7.74 6.59%
DPS 0.00 10.00 0.00 10.00 0.00 5.00 0.00 -
NAPS 4.54 4.42 4.41 4.66 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 16.70 14.86 14.80 16.87 11.81 11.64 10.84 33.28%
EPS 1.24 1.35 1.55 1.18 1.19 1.06 1.02 13.86%
DPS 0.00 1.42 0.00 1.37 0.00 0.67 0.00 -
NAPS 0.6582 0.6258 0.6157 0.6376 0.6325 0.5394 0.5176 17.32%
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 6.38 5.91 5.28 4.14 5.08 5.59 5.98 4.39%
P/EPS 86.27 65.13 50.41 59.30 50.52 61.52 63.57 22.50%
EY 1.16 1.54 1.98 1.69 1.98 1.63 1.57 -18.22%
DY 0.00 1.61 0.00 1.96 0.00 1.03 0.00 -
P/NAPS 1.62 1.40 1.27 1.09 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 7.64 6.33 5.43 4.50 5.73 5.38 6.07 16.52%
P/EPS 103.29 69.85 51.76 64.53 56.95 59.24 64.60 36.61%
EY 0.97 1.43 1.93 1.55 1.76 1.69 1.55 -26.77%
DY 0.00 1.50 0.00 1.80 0.00 1.07 0.00 -
P/NAPS 1.94 1.50 1.30 1.19 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