[IJM] YoY TTM Result on 30-Jun-2005 [#1]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
10-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -3.34%
YoY- -4.39%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 CAGR
Revenue 4,753,253 2,898,433 1,929,651 1,548,654 1,169,907 1,284,999 1,445,374 25.42%
PBT 730,962 -462,373 289,351 233,709 212,733 217,265 199,997 27.97%
Tax -157,520 -91,775 -76,975 -78,870 -60,822 -63,645 -74,275 15.38%
NP 573,442 -554,148 212,376 154,839 151,911 153,620 125,722 33.48%
-
NP to SH 433,350 -606,860 174,071 145,249 151,911 153,620 125,722 26.55%
-
Tax Rate 21.55% - 26.60% 33.75% 28.59% 29.29% 37.14% -
Total Cost 4,179,811 3,452,581 1,717,275 1,393,815 1,017,996 1,131,379 1,319,652 24.53%
-
Net Worth 4,639,240 4,205,151 2,155,422 1,811,811 1,600,917 1,488,728 1,428,291 25.13%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 CAGR
Div 42,790 77,307 71,326 - 59,160 56,501 43,271 -0.21%
Div Payout % 9.87% 0.00% 40.98% - 38.94% 36.78% 34.42% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 CAGR
Net Worth 4,639,240 4,205,151 2,155,422 1,811,811 1,600,917 1,488,728 1,428,291 25.13%
NOSH 857,530 836,014 488,757 461,020 421,294 383,692 364,360 17.68%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 CAGR
NP Margin 12.06% -19.12% 11.01% 10.00% 12.98% 11.95% 8.70% -
ROE 9.34% -14.43% 8.08% 8.02% 9.49% 10.32% 8.80% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 CAGR
RPS 554.30 346.70 394.81 335.92 277.69 334.90 396.69 6.57%
EPS 50.53 -72.59 35.61 31.51 36.06 40.04 34.50 7.53%
DPS 4.99 9.25 14.59 0.00 14.04 14.73 12.00 -15.37%
NAPS 5.41 5.03 4.41 3.93 3.80 3.88 3.92 6.32%
Adjusted Per Share Value based on latest NOSH - 461,020
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 CAGR
RPS 135.78 82.80 55.12 44.24 33.42 36.71 41.29 25.42%
EPS 12.38 -17.34 4.97 4.15 4.34 4.39 3.59 26.56%
DPS 1.22 2.21 2.04 0.00 1.69 1.61 1.24 -0.30%
NAPS 1.3253 1.2013 0.6157 0.5176 0.4573 0.4253 0.408 25.13%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 -
Price 3.93 8.35 5.60 4.92 4.78 4.98 4.48 -
P/RPS 0.71 2.41 1.42 1.46 1.72 1.49 1.13 -8.46%
P/EPS 7.78 -11.50 15.72 15.62 13.26 12.44 12.98 -9.28%
EY 12.86 -8.69 6.36 6.40 7.54 8.04 7.70 10.25%
DY 1.27 1.11 2.61 0.00 2.94 2.96 2.68 -13.24%
P/NAPS 0.73 1.66 1.27 1.25 1.26 1.28 1.14 -8.13%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 31/03/04 31/03/03 CAGR
Date 26/08/08 29/08/07 16/08/06 10/08/05 18/08/04 19/05/04 21/05/03 -
Price 3.61 7.15 5.75 5.00 4.56 4.60 4.10 -
P/RPS 0.65 2.06 1.46 1.49 1.64 1.37 1.03 -8.38%
P/EPS 7.14 -9.85 16.14 15.87 12.65 11.49 11.88 -9.23%
EY 14.00 -10.15 6.19 6.30 7.91 8.70 8.42 10.15%
DY 1.38 1.29 2.54 0.00 3.08 3.20 2.93 -13.34%
P/NAPS 0.67 1.42 1.30 1.27 1.20 1.19 1.05 -8.19%

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