[IJM] QoQ TTM 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- 0.32%

YoY- -4.28%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
TTM Result
Revenue	1,929,651	1,791,190	1,728,264	1,618,248	1,548,654	1,490,302	1,274,490	31.95%
YoY %	7.73%	3.64%	6.80%	4.49%	3.92%	16.93%	-	-
Horiz. %	151.41%	140.54%	135.60%	126.97%	121.51%	116.93%	100.00%	-
PBT	289,351	265,412	246,126	233,049	233,709	228,705	234,515	15.08%
YoY %	9.02%	7.84%	5.61%	-0.28%	2.19%	-2.48%	-	-
Horiz. %	123.38%	113.17%	104.95%	99.37%	99.66%	97.52%	100.00%	-
Tax	-76,975	-73,121	-72,666	-70,875	-78,870	-78,442	-80,406	-2.87%
YoY %	-5.27%	-0.63%	-2.53%	10.14%	-0.55%	2.44%	-	-
Horiz. %	95.73%	90.94%	90.37%	88.15%	98.09%	97.56%	100.00%	-
NP	212,376	192,291	173,460	162,174	154,839	150,263	154,109	23.91%
YoY %	10.45%	10.86%	6.96%	4.74%	3.05%	-2.50%	-	-
Horiz. %	137.81%	124.78%	112.56%	105.23%	100.47%	97.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	174,071	155,453	145,637	145,719	145,249	150,263	154,109	8.48%
YoY %	11.98%	6.74%	-0.06%	0.32%	-3.34%	-2.50%	-	-
Horiz. %	112.95%	100.87%	94.50%	94.56%	94.25%	97.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.60%	27.55%	29.52%	30.41%	33.75%	34.30%	34.29%	-
YoY %	-3.45%	-6.67%	-2.93%	-9.90%	-1.60%	0.03%	-	-
Horiz. %	77.57%	80.34%	86.09%	88.68%	98.43%	100.03%	100.00%	-
Total Cost	1,717,275	1,598,899	1,554,804	1,456,074	1,393,815	1,340,039	1,120,381	33.04%
YoY %	7.40%	2.84%	6.78%	4.47%	4.01%	19.61%	-	-
Horiz. %	153.28%	142.71%	138.77%	129.96%	124.41%	119.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-3.43%	0.81%	17.25%	4.22%	3.04%	0.68%	-	-
Horiz. %	123.42%	127.81%	126.77%	108.12%	103.74%	100.68%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	71,326	71,326	23,427	23,427	-	66,427	66,427	4.87%
YoY %	0.00%	204.46%	0.00%	0.00%	-	0.00%	-	-
Horiz. %	107.38%	107.38%	35.27%	35.27%	-	100.00%	100.00%	-
Div Payout %	40.98%	45.88%	16.09%	16.08%	-	44.21%	43.10%	-
YoY %	-10.68%	185.15%	0.06%	0.00%	-	2.58%	-	-
Horiz. %	95.08%	106.45%	37.33%	37.31%	-	102.58%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
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%
YoY %	-3.43%	0.81%	17.25%	4.22%	3.04%	0.68%	-	-
Horiz. %	123.42%	127.81%	126.77%	108.12%	103.74%	100.68%	100.00%	-
NOSH	488,757	478,988	477,164	468,556	461,020	456,724	453,627	5.11%
YoY %	2.04%	0.38%	1.84%	1.63%	0.94%	0.68%	-	-
Horiz. %	107.74%	105.59%	105.19%	103.29%	101.63%	100.68%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	11.01%	10.74%	10.04%	10.02%	10.00%	10.08%	12.09%	-
YoY %	2.51%	6.97%	0.20%	0.20%	-0.79%	-16.63%	-	-
Horiz. %	91.07%	88.83%	83.04%	82.88%	82.71%	83.37%	100.00%	-
ROE	8.08%	6.96%	6.58%	7.72%	8.02%	8.55%	8.82%	-
YoY %	16.09%	5.78%	-14.77%	-3.74%	-6.20%	-3.06%	-	-
Horiz. %	91.61%	78.91%	74.60%	87.53%	90.93%	96.94%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	394.81	373.95	362.19	345.37	335.92	326.30	280.96	25.53%
YoY %	5.58%	3.25%	4.87%	2.81%	2.95%	16.14%	-	-
Horiz. %	140.52%	133.10%	128.91%	122.92%	119.56%	116.14%	100.00%	-
EPS	35.61	32.45	30.52	31.10	31.51	32.90	33.97	3.20%
YoY %	9.74%	6.32%	-1.86%	-1.30%	-4.22%	-3.15%	-	-
Horiz. %	104.83%	95.53%	89.84%	91.55%	92.76%	96.85%	100.00%	-
DPS	14.59	14.89	4.91	5.00	0.00	14.54	14.64	-0.22%
YoY %	-2.01%	203.26%	-1.80%	0.00%	0.00%	-0.68%	-	-
Horiz. %	99.66%	101.71%	33.54%	34.15%	0.00%	99.32%	100.00%	-
NAPS	4.41	4.66	4.64	4.03	3.93	3.85	3.85	9.50%
YoY %	-5.36%	0.43%	15.14%	2.54%	2.08%	0.00%	-	-
Horiz. %	114.55%	121.04%	120.52%	104.68%	102.08%	100.00%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 468,556
RPS	52.90	49.11	47.38	44.37	42.46	40.86	34.94	31.95%
YoY %	7.72%	3.65%	6.78%	4.50%	3.92%	16.94%	-	-
Horiz. %	151.40%	140.56%	135.60%	126.99%	121.52%	116.94%	100.00%	-
EPS	4.77	4.26	3.99	3.99	3.98	4.12	4.22	8.53%
YoY %	11.97%	6.77%	0.00%	0.25%	-3.40%	-2.37%	-	-
Horiz. %	113.03%	100.95%	94.55%	94.55%	94.31%	97.63%	100.00%	-
DPS	1.96	1.96	0.64	0.64	0.00	1.82	1.82	5.07%
YoY %	0.00%	206.25%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	107.69%	107.69%	35.16%	35.16%	0.00%	100.00%	100.00%	-
NAPS	0.5909	0.6119	0.607	0.5177	0.4967	0.4821	0.4788	15.09%
YoY %	-3.43%	0.81%	17.25%	4.23%	3.03%	0.69%	-	-
Horiz. %	123.41%	127.80%	126.78%	108.12%	103.74%	100.69%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
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	1.42	1.36	1.21	1.41	1.46	1.47	1.69	-10.98%
YoY %	4.41%	12.40%	-14.18%	-3.42%	-0.68%	-13.02%	-	-
Horiz. %	84.02%	80.47%	71.60%	83.43%	86.39%	86.98%	100.00%	-
P/EPS	15.72	15.71	14.42	15.63	15.62	14.59	13.95	8.31%
YoY %	0.06%	8.95%	-7.74%	0.06%	7.06%	4.59%	-	-
Horiz. %	112.69%	112.62%	103.37%	112.04%	111.97%	104.59%	100.00%	-
EY	6.36	6.36	6.94	6.40	6.40	6.85	7.17	-7.70%
YoY %	0.00%	-8.36%	8.44%	0.00%	-6.57%	-4.46%	-	-
Horiz. %	88.70%	88.70%	96.79%	89.26%	89.26%	95.54%	100.00%	-
DY	2.61	2.92	1.12	1.03	0.00	3.03	3.09	-10.67%
YoY %	-10.62%	160.71%	8.74%	0.00%	0.00%	-1.94%	-	-
Horiz. %	84.47%	94.50%	36.25%	33.33%	0.00%	98.06%	100.00%	-
P/NAPS	1.27	1.09	0.95	1.21	1.25	1.25	1.23	2.16%
YoY %	16.51%	14.74%	-21.49%	-3.20%	0.00%	1.63%	-	-
Horiz. %	103.25%	88.62%	77.24%	98.37%	101.63%	101.63%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
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	1.46	1.48	1.37	1.36	1.49	1.46	1.71	-10.02%
YoY %	-1.35%	8.03%	0.74%	-8.72%	2.05%	-14.62%	-	-
Horiz. %	85.38%	86.55%	80.12%	79.53%	87.13%	85.38%	100.00%	-
P/EPS	16.14	17.10	16.25	15.05	15.87	14.53	14.13	9.29%
YoY %	-5.61%	5.23%	7.97%	-5.17%	9.22%	2.83%	-	-
Horiz. %	114.23%	121.02%	115.00%	106.51%	112.31%	102.83%	100.00%	-
EY	6.19	5.85	6.15	6.65	6.30	6.88	7.08	-8.58%
YoY %	5.81%	-4.88%	-7.52%	5.56%	-8.43%	-2.82%	-	-
Horiz. %	87.43%	82.63%	86.86%	93.93%	88.98%	97.18%	100.00%	-
DY	2.54	2.68	0.99	1.07	0.00	3.04	3.05	-11.51%
YoY %	-5.22%	170.71%	-7.48%	0.00%	0.00%	-0.33%	-	-
Horiz. %	83.28%	87.87%	32.46%	35.08%	0.00%	99.67%	100.00%	-
P/NAPS	1.30	1.19	1.07	1.16	1.27	1.24	1.25	2.65%
YoY %	9.24%	11.21%	-7.76%	-8.66%	2.42%	-0.80%	-	-
Horiz. %	104.00%	95.20%	85.60%	92.80%	101.60%	99.20%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos