[IJM] YoY Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
11-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 103.74%
YoY- -5.88%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 CAGR
Revenue 2,378,980 2,220,989 1,038,318 787,073 659,127 827,199 564,826 25.83%
PBT 334,881 -531,013 161,998 122,185 117,841 107,613 84,097 24.71%
Tax -84,990 -80,549 -40,127 -33,031 -40,598 -37,880 -28,581 19.02%
NP 249,891 -611,562 121,871 89,154 77,243 69,733 55,516 27.17%
-
NP to SH 179,244 -654,825 101,482 72,699 77,243 69,733 55,516 20.59%
-
Tax Rate 25.38% - 24.77% 27.03% 34.45% 35.20% 33.99% -
Total Cost 2,129,089 2,832,551 916,447 697,919 581,884 757,466 509,310 25.68%
-
Net Worth 4,805,009 4,290,057 2,176,372 1,874,452 1,576,937 1,487,440 1,376,191 22.11%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 CAGR
Div 257,325 - 49,239 23,256 20,803 18,408 18,012 52.95%
Div Payout % 143.56% - 48.52% 31.99% 26.93% 26.40% 32.45% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 CAGR
Net Worth 4,805,009 4,290,057 2,176,372 1,874,452 1,576,937 1,487,440 1,376,191 22.11%
NOSH 858,037 844,499 492,392 465,124 416,078 368,178 360,259 14.87%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 CAGR
NP Margin 10.50% -27.54% 11.74% 11.33% 11.72% 8.43% 9.83% -
ROE 3.73% -15.26% 4.66% 3.88% 4.90% 4.69% 4.03% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 CAGR
RPS 277.26 262.99 210.87 169.22 158.41 224.67 156.78 9.53%
EPS 20.89 -77.54 20.61 15.63 17.87 18.94 15.41 4.98%
DPS 29.99 0.00 10.00 5.00 5.00 5.00 5.00 33.14%
NAPS 5.60 5.08 4.42 4.03 3.79 4.04 3.82 6.30%
Adjusted Per Share Value based on latest NOSH - 468,556
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 CAGR
RPS 67.96 63.45 29.66 22.48 18.83 23.63 16.14 25.82%
EPS 5.12 -18.71 2.90 2.08 2.21 1.99 1.59 20.54%
DPS 7.35 0.00 1.41 0.66 0.59 0.53 0.51 53.16%
NAPS 1.3726 1.2255 0.6217 0.5355 0.4505 0.4249 0.3931 22.11%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/06/03 - -
Price 3.36 7.95 6.20 4.86 4.60 4.80 0.00 -
P/RPS 1.21 3.02 2.94 2.87 2.90 2.14 0.00 -
P/EPS 16.08 -10.25 30.08 31.09 24.78 25.34 0.00 -
EY 6.22 -9.75 3.32 3.22 4.04 3.95 0.00 -
DY 8.93 0.00 1.61 1.03 1.09 1.04 0.00 -
P/NAPS 0.60 1.56 1.40 1.21 1.21 1.19 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 CAGR
Date 25/11/08 28/11/07 15/11/06 11/11/05 24/11/04 20/08/03 29/08/02 -
Price 1.71 7.90 6.65 4.68 4.66 4.86 0.00 -
P/RPS 0.62 3.00 3.15 2.77 2.94 2.16 0.00 -
P/EPS 8.19 -10.19 32.27 29.94 25.10 25.66 0.00 -
EY 12.22 -9.82 3.10 3.34 3.98 3.90 0.00 -
DY 17.54 0.00 1.50 1.07 1.07 1.03 0.00 -
P/NAPS 0.31 1.56 1.50 1.16 1.23 1.20 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