[IJM] QoQ TTM Result on 30-Jun-2005 [#1]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
10-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -3.34%
YoY- -4.39%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,791,190 1,728,264 1,618,248 1,548,654 1,490,302 1,274,490 1,194,672 31.02%
PBT 265,412 246,126 233,049 233,709 228,705 234,515 222,016 12.65%
Tax -73,121 -72,666 -70,875 -78,870 -78,442 -80,406 -69,778 3.17%
NP 192,291 173,460 162,174 154,839 150,263 154,109 152,238 16.86%
-
NP to SH 155,453 145,637 145,719 145,249 150,263 154,109 152,238 1.40%
-
Tax Rate 27.55% 29.52% 30.41% 33.75% 34.30% 34.29% 31.43% -
Total Cost 1,598,899 1,554,804 1,456,074 1,393,815 1,340,039 1,120,381 1,042,434 33.03%
-
Net Worth 2,232,085 2,214,041 1,888,284 1,811,811 1,758,390 1,746,465 1,678,901 20.92%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 71,326 23,427 23,427 - 66,427 66,427 59,160 13.29%
Div Payout % 45.88% 16.09% 16.08% - 44.21% 43.10% 38.86% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 2,232,085 2,214,041 1,888,284 1,811,811 1,758,390 1,746,465 1,678,901 20.92%
NOSH 478,988 477,164 468,556 461,020 456,724 453,627 442,981 5.35%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.74% 10.04% 10.02% 10.00% 10.08% 12.09% 12.74% -
ROE 6.96% 6.58% 7.72% 8.02% 8.55% 8.82% 9.07% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 373.95 362.19 345.37 335.92 326.30 280.96 269.69 24.37%
EPS 32.45 30.52 31.10 31.51 32.90 33.97 34.37 -3.76%
DPS 14.89 4.91 5.00 0.00 14.54 14.64 13.36 7.50%
NAPS 4.66 4.64 4.03 3.93 3.85 3.85 3.79 14.78%
Adjusted Per Share Value based on latest NOSH - 461,020
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 49.11 47.38 44.37 42.46 40.86 34.94 32.75 31.04%
EPS 4.26 3.99 3.99 3.98 4.12 4.22 4.17 1.43%
DPS 1.96 0.64 0.64 0.00 1.82 1.82 1.62 13.55%
NAPS 0.6119 0.607 0.5177 0.4967 0.4821 0.4788 0.4603 20.92%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 5.10 4.40 4.86 4.92 4.80 4.74 4.60 -
P/RPS 1.36 1.21 1.41 1.46 1.47 1.69 1.71 -14.17%
P/EPS 15.71 14.42 15.63 15.62 14.59 13.95 13.39 11.25%
EY 6.36 6.94 6.40 6.40 6.85 7.17 7.47 -10.17%
DY 2.92 1.12 1.03 0.00 3.03 3.09 2.90 0.45%
P/NAPS 1.09 0.95 1.21 1.25 1.25 1.23 1.21 -6.73%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 13/03/06 11/11/05 10/08/05 19/05/05 25/02/05 24/11/04 -
Price 5.55 4.96 4.68 5.00 4.78 4.80 4.66 -
P/RPS 1.48 1.37 1.36 1.49 1.46 1.71 1.73 -9.89%
P/EPS 17.10 16.25 15.05 15.87 14.53 14.13 13.56 16.73%
EY 5.85 6.15 6.65 6.30 6.88 7.08 7.37 -14.28%
DY 2.68 0.99 1.07 0.00 3.04 3.05 2.87 -4.46%
P/NAPS 1.19 1.07 1.16 1.27 1.24 1.25 1.23 -2.18%

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