[IJM] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 11.98%
YoY- 19.84%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 2,311,234 2,213,749 2,042,435 1,929,651 1,791,190 1,728,264 1,618,248 26.85%
PBT 318,929 314,907 305,225 289,351 265,412 246,126 233,049 23.28%
Tax -78,820 -86,665 -80,217 -76,975 -73,121 -72,666 -70,875 7.34%
NP 240,109 228,242 225,008 212,376 192,291 173,460 162,174 29.93%
-
NP to SH 194,336 185,917 184,236 174,071 155,453 145,637 145,719 21.18%
-
Tax Rate 24.71% 27.52% 26.28% 26.60% 27.55% 29.52% 30.41% -
Total Cost 2,071,125 1,985,507 1,817,427 1,717,275 1,598,899 1,554,804 1,456,074 26.50%
-
Net Worth 2,530,545 2,304,209 2,190,546 2,155,422 2,232,085 2,214,041 1,888,284 21.57%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 49,559 97,458 97,458 71,326 71,326 23,427 23,427 64.86%
Div Payout % 25.50% 52.42% 52.90% 40.98% 45.88% 16.09% 16.08% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 2,530,545 2,304,209 2,190,546 2,155,422 2,232,085 2,214,041 1,888,284 21.57%
NOSH 554,944 507,535 495,598 488,757 478,988 477,164 468,556 11.95%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.39% 10.31% 11.02% 11.01% 10.74% 10.04% 10.02% -
ROE 7.68% 8.07% 8.41% 8.08% 6.96% 6.58% 7.72% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 416.48 436.18 412.11 394.81 373.95 362.19 345.37 13.30%
EPS 35.02 36.63 37.17 35.61 32.45 30.52 31.10 8.24%
DPS 8.93 19.20 19.66 14.59 14.89 4.91 5.00 47.25%
NAPS 4.56 4.54 4.42 4.41 4.66 4.64 4.03 8.59%
Adjusted Per Share Value based on latest NOSH - 488,757
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 66.02 63.24 58.35 55.12 51.17 49.37 46.23 26.84%
EPS 5.55 5.31 5.26 4.97 4.44 4.16 4.16 21.21%
DPS 1.42 2.78 2.78 2.04 2.04 0.67 0.67 65.07%
NAPS 0.7229 0.6582 0.6258 0.6157 0.6376 0.6325 0.5394 21.57%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 8.65 7.35 6.20 5.60 5.10 4.40 4.86 -
P/RPS 2.08 1.69 1.50 1.42 1.36 1.21 1.41 29.61%
P/EPS 24.70 20.06 16.68 15.72 15.71 14.42 15.63 35.71%
EY 4.05 4.98 6.00 6.36 6.36 6.94 6.40 -26.31%
DY 1.03 2.61 3.17 2.61 2.92 1.12 1.03 0.00%
P/NAPS 1.90 1.62 1.40 1.27 1.09 0.95 1.21 35.13%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 15/11/06 16/08/06 30/05/06 13/03/06 11/11/05 -
Price 8.10 8.80 6.65 5.75 5.55 4.96 4.68 -
P/RPS 1.94 2.02 1.61 1.46 1.48 1.37 1.36 26.74%
P/EPS 23.13 24.02 17.89 16.14 17.10 16.25 15.05 33.21%
EY 4.32 4.16 5.59 6.19 5.85 6.15 6.65 -25.01%
DY 1.10 2.18 2.96 2.54 2.68 0.99 1.07 1.86%
P/NAPS 1.78 1.94 1.50 1.30 1.19 1.07 1.16 33.07%

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