[IJM] YoY 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- 12.28%
YoY- -0.2%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
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 1,043,816 1,103,512 584,704 413,390 303,374 313,140 384,924 17.28%
PBT 125,373 237,298 84,329 74,647 61,570 50,116 48,702 16.31%
Tax -38,480 -65,031 -28,166 -21,718 -19,927 -13,897 -19,683 11.30%
NP 86,893 172,267 56,163 52,929 41,643 36,219 29,019 19.15%
-
NP to SH 57,625 133,479 43,242 41,561 41,643 36,219 29,019 11.58%
-
Tax Rate 30.69% 27.40% 33.40% 29.09% 32.36% 27.73% 40.42% -
Total Cost 956,923 931,245 528,541 360,461 261,731 276,921 355,905 17.12%
-
Net Worth 4,571,171 4,469,239 2,304,209 2,214,041 1,746,465 1,409,766 1,387,865 20.98%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 CAGR
Div - - - - 45,362 - - -
Div Payout % - - - - 108.93% - - -
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 4,571,171 4,469,239 2,304,209 2,214,041 1,746,465 1,409,766 1,387,865 20.98%
NOSH 882,465 854,539 507,535 477,164 453,627 374,937 360,484 15.38%
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 8.32% 15.61% 9.61% 12.80% 13.73% 11.57% 7.54% -
ROE 1.26% 2.99% 1.88% 1.88% 2.38% 2.57% 2.09% -
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 118.28 129.14 115.20 86.63 66.88 83.52 106.78 1.64%
EPS 6.53 15.62 8.52 8.71 9.18 9.66 8.05 -3.28%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
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 28.62 30.25 16.03 11.33 8.32 8.58 10.55 17.29%
EPS 1.58 3.66 1.19 1.14 1.14 0.99 0.80 11.48%
DPS 0.00 0.00 0.00 0.00 1.24 0.00 0.00 -
NAPS 1.2532 1.2253 0.6317 0.607 0.4788 0.3865 0.3805 20.98%
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 1.69 4.75 6.38 5.08 7.09 5.63 0.00 -
P/EPS 30.63 39.31 86.27 50.52 51.63 48.65 0.00 -
EY 3.27 2.54 1.16 1.98 1.94 2.06 0.00 -
DY 0.00 0.00 0.00 0.00 2.11 0.00 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 2.15 3.96 7.64 5.73 7.18 6.23 0.00 -
P/EPS 38.90 32.71 103.29 56.95 52.29 53.83 0.00 -
EY 2.57 3.06 0.97 1.76 1.91 1.86 0.00 -
DY 0.00 0.00 0.00 0.00 2.08 0.00 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