[IJM] YoY Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
10-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -23.05%
YoY- -12.32%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 CAGR
Revenue 4,885,256 4,420,936 2,072,140 1,518,296 1,284,888 1,247,956 1,563,540 24.21%
PBT 665,192 -2,775,668 349,540 253,784 233,768 220,416 178,556 28.43%
Tax -148,752 -139,928 -88,108 -72,692 -70,980 -79,524 -69,248 15.66%
NP 516,440 -2,915,596 261,432 181,092 162,788 140,892 109,308 34.37%
-
NP to SH 365,308 -2,987,580 217,204 142,732 162,788 140,892 109,308 25.81%
-
Tax Rate 22.36% - 25.21% 28.64% 30.36% 36.08% 38.78% -
Total Cost 4,368,816 7,336,532 1,810,708 1,337,204 1,122,100 1,107,064 1,454,232 23.28%
-
Net Worth 4,639,240 4,205,151 2,155,422 1,811,811 1,530,482 1,488,728 1,428,291 25.13%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 CAGR
Div 171,163 - - - 80,551 - - -
Div Payout % 46.85% - - - 49.48% - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 CAGR
Net Worth 4,639,240 4,205,151 2,155,422 1,811,811 1,530,482 1,488,728 1,428,291 25.13%
NOSH 857,530 836,014 488,757 461,020 402,758 383,692 364,360 17.68%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 CAGR
NP Margin 10.57% -65.95% 12.62% 11.93% 12.67% 11.29% 6.99% -
ROE 7.87% -71.05% 10.08% 7.88% 10.64% 9.46% 7.65% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 CAGR
RPS 569.69 528.81 423.96 329.33 319.02 325.25 429.12 5.54%
EPS 42.60 -357.36 44.44 30.96 38.64 36.72 30.00 6.90%
DPS 19.96 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 5.41 5.03 4.41 3.93 3.80 3.88 3.92 6.32%
Adjusted Per Share Value based on latest NOSH - 461,020
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 CAGR
RPS 133.93 121.20 56.81 41.62 35.23 34.21 42.87 24.20%
EPS 10.02 -81.91 5.95 3.91 4.46 3.86 3.00 25.79%
DPS 4.69 0.00 0.00 0.00 2.21 0.00 0.00 -
NAPS 1.2719 1.1529 0.5909 0.4967 0.4196 0.4081 0.3916 25.12%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 -
Price 3.93 8.35 5.60 4.92 4.78 4.98 4.48 -
P/RPS 0.69 1.58 1.32 1.49 1.50 1.53 1.04 -7.51%
P/EPS 9.23 -2.34 12.60 15.89 11.83 13.56 14.93 -8.74%
EY 10.84 -42.80 7.94 6.29 8.46 7.37 6.70 9.58%
DY 5.08 0.00 0.00 0.00 4.18 0.00 0.00 -
P/NAPS 0.73 1.66 1.27 1.25 1.26 1.28 1.14 -8.13%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 CAGR
Date 26/08/08 29/08/07 16/08/06 10/08/05 18/08/04 19/05/04 21/05/03 -
Price 3.61 7.15 5.75 5.00 4.56 4.60 4.10 -
P/RPS 0.63 1.35 1.36 1.52 1.43 1.41 0.96 -7.70%
P/EPS 8.47 -2.00 12.94 16.15 11.28 12.53 13.67 -8.70%
EY 11.80 -49.98 7.73 6.19 8.86 7.98 7.32 9.51%
DY 5.53 0.00 0.00 0.00 4.39 0.00 0.00 -
P/NAPS 0.67 1.42 1.30 1.27 1.20 1.19 1.05 -8.19%

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