[IJM] QoQ TTM Result on 31-Mar-2006 [#4]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 6.74%
YoY- 3.45%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 2,213,749 2,042,435 1,929,651 1,791,190 1,728,264 1,618,248 1,548,654 26.81%
PBT 314,907 305,225 289,351 265,412 246,126 233,049 233,709 21.92%
Tax -86,665 -80,217 -76,975 -73,121 -72,666 -70,875 -78,870 6.46%
NP 228,242 225,008 212,376 192,291 173,460 162,174 154,839 29.43%
-
NP to SH 185,917 184,236 174,071 155,453 145,637 145,719 145,249 17.83%
-
Tax Rate 27.52% 26.28% 26.60% 27.55% 29.52% 30.41% 33.75% -
Total Cost 1,985,507 1,817,427 1,717,275 1,598,899 1,554,804 1,456,074 1,393,815 26.52%
-
Net Worth 2,304,209 2,190,546 2,155,422 2,232,085 2,214,041 1,888,284 1,811,811 17.33%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 97,458 97,458 71,326 71,326 23,427 23,427 - -
Div Payout % 52.42% 52.90% 40.98% 45.88% 16.09% 16.08% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 2,304,209 2,190,546 2,155,422 2,232,085 2,214,041 1,888,284 1,811,811 17.33%
NOSH 507,535 495,598 488,757 478,988 477,164 468,556 461,020 6.59%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.31% 11.02% 11.01% 10.74% 10.04% 10.02% 10.00% -
ROE 8.07% 8.41% 8.08% 6.96% 6.58% 7.72% 8.02% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 436.18 412.11 394.81 373.95 362.19 345.37 335.92 18.96%
EPS 36.63 37.17 35.61 32.45 30.52 31.10 31.51 10.52%
DPS 19.20 19.66 14.59 14.89 4.91 5.00 0.00 -
NAPS 4.54 4.42 4.41 4.66 4.64 4.03 3.93 10.06%
Adjusted Per Share Value based on latest NOSH - 478,988
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 60.69 55.99 52.90 49.11 47.38 44.37 42.46 26.80%
EPS 5.10 5.05 4.77 4.26 3.99 3.99 3.98 17.92%
DPS 2.67 2.67 1.96 1.96 0.64 0.64 0.00 -
NAPS 0.6317 0.6006 0.5909 0.6119 0.607 0.5177 0.4967 17.33%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 7.35 6.20 5.60 5.10 4.40 4.86 4.92 -
P/RPS 1.69 1.50 1.42 1.36 1.21 1.41 1.46 10.21%
P/EPS 20.06 16.68 15.72 15.71 14.42 15.63 15.62 18.09%
EY 4.98 6.00 6.36 6.36 6.94 6.40 6.40 -15.36%
DY 2.61 3.17 2.61 2.92 1.12 1.03 0.00 -
P/NAPS 1.62 1.40 1.27 1.09 0.95 1.21 1.25 18.81%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 15/11/06 16/08/06 30/05/06 13/03/06 11/11/05 10/08/05 -
Price 8.80 6.65 5.75 5.55 4.96 4.68 5.00 -
P/RPS 2.02 1.61 1.46 1.48 1.37 1.36 1.49 22.42%
P/EPS 24.02 17.89 16.14 17.10 16.25 15.05 15.87 31.72%
EY 4.16 5.59 6.19 5.85 6.15 6.65 6.30 -24.11%
DY 2.18 2.96 2.54 2.68 0.99 1.07 0.00 -
P/NAPS 1.94 1.50 1.30 1.19 1.07 1.16 1.27 32.53%

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