[IJM] YoY Cumulative 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- 42.61%
YoY- 21.37%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Revenue 3,147,063 3,422,796 3,324,501 1,623,022 1,319,762 962,501 1,140,339 17.61%
PBT 415,189 460,254 -293,715 246,327 212,919 179,411 157,729 16.72%
Tax -124,642 -123,470 -145,580 -68,293 -61,795 -60,525 -51,777 15.07%
NP 290,547 336,784 -439,295 178,034 151,124 118,886 105,952 17.49%
-
NP to SH 221,536 236,869 -521,346 144,724 119,240 118,886 105,952 12.51%
-
Tax Rate 30.02% 26.83% - 27.72% 29.02% 33.74% 32.83% -
Total Cost 2,856,516 3,086,012 3,763,796 1,444,988 1,168,638 843,615 1,034,387 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 - 259,733 - 49,733 23,453 21,279 18,439 -
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 4.41% 5.28% -11.76% 6.41% 5.48% 7.26% 7.64% -
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 238.94 395.21 392.11 326.34 281.35 226.15 309.21 -4.03%
EPS 16.82 27.35 -61.49 29.10 25.42 27.06 28.73 -8.19%
DPS 0.00 29.99 0.00 10.00 5.00 5.00 5.00 -
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 89.90 97.78 94.97 46.36 37.70 27.50 32.58 17.61%
EPS 6.33 6.77 -14.89 4.13 3.41 3.40 3.03 12.49%
DPS 0.00 7.42 0.00 1.42 0.67 0.61 0.53 -
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 1.87 0.51 1.57 2.25 1.56 2.10 1.52 3.36%
P/EPS 26.63 7.31 -9.99 25.26 17.31 16.97 16.36 8.09%
EY 3.75 13.68 -10.01 3.96 5.78 5.89 6.11 -7.50%
DY 0.00 15.00 0.00 1.36 1.14 1.05 1.06 -
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 1.85 0.64 1.30 2.70 1.76 2.12 1.68 1.55%
P/EPS 26.34 9.29 -8.31 30.24 19.51 17.18 18.10 6.17%
EY 3.80 10.77 -12.03 3.31 5.13 5.82 5.53 -5.81%
DY 0.00 11.81 0.00 1.14 1.01 1.04 0.96 -
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