[IJM] YoY Annualized Quarter 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- -4.93%
YoY- 21.37%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Revenue 4,196,084 4,563,728 4,432,668 2,164,029 1,759,682 1,283,334 1,520,452 17.61%
PBT 553,585 613,672 -391,620 328,436 283,892 239,214 210,305 16.72%
Tax -166,189 -164,626 -194,106 -91,057 -82,393 -80,700 -69,036 15.07%
NP 387,396 449,045 -585,726 237,378 201,498 158,514 141,269 17.49%
-
NP to SH 295,381 315,825 -695,128 192,965 158,986 158,514 141,269 12.51%
-
Tax Rate 30.02% 26.83% - 27.72% 29.02% 33.74% 32.83% -
Total Cost 3,808,688 4,114,682 5,018,394 1,926,650 1,558,184 1,124,820 1,379,182 17.62%
-
Net Worth 5,018,146 4,486,220 4,434,281 2,257,893 2,176,528 1,638,551 1,386,632 22.81%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Div - 346,310 - 66,311 31,271 28,373 24,585 -
Div Payout % - 109.65% - 34.36% 19.67% 17.90% 17.40% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Net Worth 5,018,146 4,486,220 4,434,281 2,257,893 2,176,528 1,638,551 1,386,632 22.81%
NOSH 1,317,098 866,065 847,854 497,333 469,079 425,597 368,785 22.55%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
NP Margin 9.23% 9.84% -13.21% 10.97% 11.45% 12.35% 9.29% -
ROE 5.89% 7.04% -15.68% 8.55% 7.30% 9.67% 10.19% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
RPS 318.59 526.95 522.81 435.13 375.14 301.54 412.29 -4.03%
EPS 22.43 36.47 -81.99 38.80 33.89 36.08 38.31 -8.19%
DPS 0.00 39.99 0.00 13.33 6.67 6.67 6.67 -
NAPS 3.81 5.18 5.23 4.54 4.64 3.85 3.76 0.21%
Adjusted Per Share Value based on latest NOSH - 507,535
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
RPS 119.87 130.37 126.63 61.82 50.27 36.66 43.43 17.61%
EPS 8.44 9.02 -19.86 5.51 4.54 4.53 4.04 12.49%
DPS 0.00 9.89 0.00 1.89 0.89 0.81 0.70 -
NAPS 1.4335 1.2816 1.2667 0.645 0.6218 0.4681 0.3961 22.81%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 30/09/03 -
Price 4.48 2.00 6.14 7.35 4.40 4.74 4.70 -
P/RPS 1.41 0.38 1.17 1.69 1.17 1.57 1.14 3.45%
P/EPS 19.98 5.48 -7.49 18.94 12.98 12.73 12.27 8.10%
EY 5.01 18.23 -13.35 5.28 7.70 7.86 8.15 -7.48%
DY 0.00 19.99 0.00 1.81 1.52 1.41 1.42 -
P/NAPS 1.18 0.39 1.17 1.62 0.95 1.23 1.25 -0.91%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Date 25/02/10 24/02/09 26/02/08 27/02/07 13/03/06 25/02/05 13/11/03 -
Price 4.43 2.54 5.11 8.80 4.96 4.80 5.20 -
P/RPS 1.39 0.48 0.98 2.02 1.32 1.59 1.26 1.58%
P/EPS 19.75 6.97 -6.23 22.68 14.63 12.89 13.57 6.18%
EY 5.06 14.36 -16.04 4.41 6.83 7.76 7.37 -5.83%
DY 0.00 15.74 0.00 1.52 1.34 1.39 1.28 -
P/NAPS 1.16 0.49 0.98 1.94 1.07 1.25 1.38 -2.73%

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