[IJM] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 0.91%
YoY- 27.66%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 3,493,905 2,898,433 2,311,234 2,213,749 2,042,435 1,929,651 1,791,190 56.05%
PBT -374,082 -462,373 318,929 314,907 305,225 289,351 265,412 -
Tax -119,242 -91,775 -78,820 -86,665 -80,217 -76,975 -73,121 38.50%
NP -493,324 -554,148 240,109 228,242 225,008 212,376 192,291 -
-
NP to SH -561,971 -606,860 194,336 185,917 184,236 174,071 155,453 -
-
Tax Rate - - 24.71% 27.52% 26.28% 26.60% 27.55% -
Total Cost 3,987,229 3,452,581 2,071,125 1,985,507 1,817,427 1,717,275 1,598,899 83.79%
-
Net Worth 4,330,699 4,205,151 2,530,545 2,304,209 2,190,546 2,155,422 2,232,085 55.49%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 27,747 77,307 49,559 97,458 97,458 71,326 71,326 -46.67%
Div Payout % 0.00% 0.00% 25.50% 52.42% 52.90% 40.98% 45.88% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 4,330,699 4,205,151 2,530,545 2,304,209 2,190,546 2,155,422 2,232,085 55.49%
NOSH 852,499 836,014 554,944 507,535 495,598 488,757 478,988 46.81%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -14.12% -19.12% 10.39% 10.31% 11.02% 11.01% 10.74% -
ROE -12.98% -14.43% 7.68% 8.07% 8.41% 8.08% 6.96% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 409.84 346.70 416.48 436.18 412.11 394.81 373.95 6.29%
EPS -65.92 -72.59 35.02 36.63 37.17 35.61 32.45 -
DPS 3.25 9.25 8.93 19.20 19.66 14.59 14.89 -63.71%
NAPS 5.08 5.03 4.56 4.54 4.42 4.41 4.66 5.91%
Adjusted Per Share Value based on latest NOSH - 507,535
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 99.81 82.80 66.02 63.24 58.35 55.12 51.17 56.04%
EPS -16.05 -17.34 5.55 5.31 5.26 4.97 4.44 -
DPS 0.79 2.21 1.42 2.78 2.78 2.04 2.04 -46.84%
NAPS 1.2371 1.2013 0.7229 0.6582 0.6258 0.6157 0.6376 55.49%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 7.95 8.35 8.65 7.35 6.20 5.60 5.10 -
P/RPS 1.94 2.41 2.08 1.69 1.50 1.42 1.36 26.69%
P/EPS -12.06 -11.50 24.70 20.06 16.68 15.72 15.71 -
EY -8.29 -8.69 4.05 4.98 6.00 6.36 6.36 -
DY 0.41 1.11 1.03 2.61 3.17 2.61 2.92 -72.95%
P/NAPS 1.56 1.66 1.90 1.62 1.40 1.27 1.09 26.97%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 30/05/07 27/02/07 15/11/06 16/08/06 30/05/06 -
Price 7.90 7.15 8.10 8.80 6.65 5.75 5.55 -
P/RPS 1.93 2.06 1.94 2.02 1.61 1.46 1.48 19.34%
P/EPS -11.98 -9.85 23.13 24.02 17.89 16.14 17.10 -
EY -8.34 -10.15 4.32 4.16 5.59 6.19 5.85 -
DY 0.41 1.29 1.10 2.18 2.96 2.54 2.68 -71.36%
P/NAPS 1.56 1.42 1.78 1.94 1.50 1.30 1.19 19.76%

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