[IJM] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
13-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -0.06%
YoY- -5.5%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 2,042,435 1,929,651 1,791,190 1,728,264 1,618,248 1,548,654 1,490,302 23.35%
PBT 305,225 289,351 265,412 246,126 233,049 233,709 228,705 21.19%
Tax -80,217 -76,975 -73,121 -72,666 -70,875 -78,870 -78,442 1.50%
NP 225,008 212,376 192,291 173,460 162,174 154,839 150,263 30.85%
-
NP to SH 184,236 174,071 155,453 145,637 145,719 145,249 150,263 14.54%
-
Tax Rate 26.28% 26.60% 27.55% 29.52% 30.41% 33.75% 34.30% -
Total Cost 1,817,427 1,717,275 1,598,899 1,554,804 1,456,074 1,393,815 1,340,039 22.50%
-
Net Worth 2,190,546 2,155,422 2,232,085 2,214,041 1,888,284 1,811,811 1,758,390 15.76%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 97,458 71,326 71,326 23,427 23,427 - 66,427 29.08%
Div Payout % 52.90% 40.98% 45.88% 16.09% 16.08% - 44.21% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 2,190,546 2,155,422 2,232,085 2,214,041 1,888,284 1,811,811 1,758,390 15.76%
NOSH 495,598 488,757 478,988 477,164 468,556 461,020 456,724 5.59%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 11.02% 11.01% 10.74% 10.04% 10.02% 10.00% 10.08% -
ROE 8.41% 8.08% 6.96% 6.58% 7.72% 8.02% 8.55% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 412.11 394.81 373.95 362.19 345.37 335.92 326.30 16.82%
EPS 37.17 35.61 32.45 30.52 31.10 31.51 32.90 8.46%
DPS 19.66 14.59 14.89 4.91 5.00 0.00 14.54 22.25%
NAPS 4.42 4.41 4.66 4.64 4.03 3.93 3.85 9.63%
Adjusted Per Share Value based on latest NOSH - 477,164
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 55.99 52.90 49.11 47.38 44.37 42.46 40.86 23.34%
EPS 5.05 4.77 4.26 3.99 3.99 3.98 4.12 14.51%
DPS 2.67 1.96 1.96 0.64 0.64 0.00 1.82 29.07%
NAPS 0.6006 0.5909 0.6119 0.607 0.5177 0.4967 0.4821 15.76%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 6.20 5.60 5.10 4.40 4.86 4.92 4.80 -
P/RPS 1.50 1.42 1.36 1.21 1.41 1.46 1.47 1.35%
P/EPS 16.68 15.72 15.71 14.42 15.63 15.62 14.59 9.32%
EY 6.00 6.36 6.36 6.94 6.40 6.40 6.85 -8.44%
DY 3.17 2.61 2.92 1.12 1.03 0.00 3.03 3.05%
P/NAPS 1.40 1.27 1.09 0.95 1.21 1.25 1.25 7.84%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 15/11/06 16/08/06 30/05/06 13/03/06 11/11/05 10/08/05 19/05/05 -
Price 6.65 5.75 5.55 4.96 4.68 5.00 4.78 -
P/RPS 1.61 1.46 1.48 1.37 1.36 1.49 1.46 6.73%
P/EPS 17.89 16.14 17.10 16.25 15.05 15.87 14.53 14.86%
EY 5.59 6.19 5.85 6.15 6.65 6.30 6.88 -12.91%
DY 2.96 2.54 2.68 0.99 1.07 0.00 3.04 -1.76%
P/NAPS 1.50 1.30 1.19 1.07 1.16 1.27 1.24 13.51%

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