[IJM] YoY Annualized Quarter 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- 9.35%
YoY- 0.3%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 CAGR
Revenue 4,563,728 4,432,668 2,164,029 1,759,682 1,283,334 1,520,452 1,266,333 22.73%
PBT 613,672 -391,620 328,436 283,892 239,214 210,305 177,065 21.97%
Tax -164,626 -194,106 -91,057 -82,393 -80,700 -69,036 -64,352 16.19%
NP 449,045 -585,726 237,378 201,498 158,514 141,269 112,713 24.71%
-
NP to SH 315,825 -695,128 192,965 158,986 158,514 141,269 112,713 17.89%
-
Tax Rate 26.83% - 27.72% 29.02% 33.74% 32.83% 36.34% -
Total Cost 4,114,682 5,018,394 1,926,650 1,558,184 1,124,820 1,379,182 1,153,620 22.53%
-
Net Worth 4,486,220 4,434,281 2,257,893 2,176,528 1,638,551 1,386,632 1,387,887 20.62%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 CAGR
Div 346,310 - 66,311 31,271 28,373 24,585 24,032 53.16%
Div Payout % 109.65% - 34.36% 19.67% 17.90% 17.40% 21.32% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 CAGR
Net Worth 4,486,220 4,434,281 2,257,893 2,176,528 1,638,551 1,386,632 1,387,887 20.62%
NOSH 866,065 847,854 497,333 469,079 425,597 368,785 360,490 15.03%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 CAGR
NP Margin 9.84% -13.21% 10.97% 11.45% 12.35% 9.29% 8.90% -
ROE 7.04% -15.68% 8.55% 7.30% 9.67% 10.19% 8.12% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 CAGR
RPS 526.95 522.81 435.13 375.14 301.54 412.29 351.28 6.69%
EPS 36.47 -81.99 38.80 33.89 36.08 38.31 31.27 2.48%
DPS 39.99 0.00 13.33 6.67 6.67 6.67 6.67 33.13%
NAPS 5.18 5.23 4.54 4.64 3.85 3.76 3.85 4.85%
Adjusted Per Share Value based on latest NOSH - 477,164
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 CAGR
RPS 130.37 126.63 61.82 50.27 36.66 43.43 36.17 22.73%
EPS 9.02 -19.86 5.51 4.54 4.53 4.04 3.22 17.89%
DPS 9.89 0.00 1.89 0.89 0.81 0.70 0.69 53.03%
NAPS 1.2816 1.2667 0.645 0.6218 0.4681 0.3961 0.3965 20.62%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 30/09/03 - -
Price 2.00 6.14 7.35 4.40 4.74 4.70 0.00 -
P/RPS 0.38 1.17 1.69 1.17 1.57 1.14 0.00 -
P/EPS 5.48 -7.49 18.94 12.98 12.73 12.27 0.00 -
EY 18.23 -13.35 5.28 7.70 7.86 8.15 0.00 -
DY 19.99 0.00 1.81 1.52 1.41 1.42 0.00 -
P/NAPS 0.39 1.17 1.62 0.95 1.23 1.25 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 CAGR
Date 24/02/09 26/02/08 27/02/07 13/03/06 25/02/05 13/11/03 20/11/02 -
Price 2.54 5.11 8.80 4.96 4.80 5.20 0.00 -
P/RPS 0.48 0.98 2.02 1.32 1.59 1.26 0.00 -
P/EPS 6.97 -6.23 22.68 14.63 12.89 13.57 0.00 -
EY 14.36 -16.04 4.41 6.83 7.76 7.37 0.00 -
DY 15.74 0.00 1.52 1.34 1.39 1.28 0.00 -
P/NAPS 0.49 0.98 1.94 1.07 1.25 1.38 0.00 -

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
Post a Comment