[IJM] YoY TTM 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- 0.91%
YoY- 27.66%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Revenue 4,325,561 4,735,468 4,012,713 2,213,749 1,728,264 1,274,490 1,485,784 18.62%
PBT 483,605 624,716 -221,113 314,907 246,126 234,515 216,700 13.68%
Tax -127,875 -133,204 -156,107 -86,665 -72,666 -80,406 -72,740 9.43%
NP 355,730 491,512 -377,220 228,242 173,460 154,109 143,960 15.55%
-
NP to SH 274,879 353,343 -471,734 185,917 145,637 154,109 143,960 10.88%
-
Tax Rate 26.44% 21.32% - 27.52% 29.52% 34.29% 33.57% -
Total Cost 3,969,831 4,243,956 4,389,933 1,985,507 1,554,804 1,120,381 1,341,824 18.92%
-
Net Worth 5,042,703 4,571,171 4,469,239 2,304,209 2,214,041 1,746,465 1,409,766 22.59%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Div 46,874 257,222 27,747 97,458 23,427 66,427 43,649 1.14%
Div Payout % 17.05% 72.80% 0.00% 52.42% 16.09% 43.10% 30.32% -
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 5,042,703 4,571,171 4,469,239 2,304,209 2,214,041 1,746,465 1,409,766 22.59%
NOSH 1,323,544 882,465 854,539 507,535 477,164 453,627 374,937 22.33%
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 8.22% 10.38% -9.40% 10.31% 10.04% 12.09% 9.69% -
ROE 5.45% 7.73% -10.56% 8.07% 6.58% 8.82% 10.21% -
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 326.82 536.62 469.58 436.18 362.19 280.96 396.27 -3.03%
EPS 20.77 40.04 -55.20 36.63 30.52 33.97 38.40 -9.35%
DPS 3.54 29.15 3.25 19.20 4.91 14.64 11.64 -17.32%
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 118.59 129.83 110.01 60.69 47.38 34.94 40.73 18.62%
EPS 7.54 9.69 -12.93 5.10 3.99 4.22 3.95 10.88%
DPS 1.29 7.05 0.76 2.67 0.64 1.82 1.20 1.16%
NAPS 1.3825 1.2532 1.2253 0.6317 0.607 0.4788 0.3865 22.59%
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 1.37 0.37 1.31 1.69 1.21 1.69 1.19 2.27%
P/EPS 21.57 4.99 -11.12 20.06 14.42 13.95 12.24 9.47%
EY 4.64 20.02 -8.99 4.98 6.94 7.17 8.17 -8.64%
DY 0.79 14.57 0.53 2.61 1.12 3.09 2.48 -16.70%
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 1.36 0.47 1.09 2.02 1.37 1.71 1.31 0.60%
P/EPS 21.33 6.34 -9.26 24.02 16.25 14.13 13.54 7.53%
EY 4.69 15.76 -10.80 4.16 6.15 7.08 7.38 -6.98%
DY 0.80 11.48 0.64 2.18 0.99 3.05 2.24 -15.17%
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