[IJM] QoQ Annualized Quarter 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- -23.05%

YoY- -12.32%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Annualized Quarter Result
Revenue	1,910,489	1,759,682	1,574,146	1,518,296	1,802,291	1,283,334	1,318,254	28.09%
YoY %	8.57%	11.79%	3.68%	-15.76%	40.44%	-2.65%	-	-
Horiz. %	144.93%	133.49%	119.41%	115.17%	136.72%	97.35%	100.00%	-
PBT	281,499	283,892	244,370	253,784	283,809	239,214	235,682	12.58%
YoY %	-0.84%	16.17%	-3.71%	-10.58%	18.64%	1.50%	-	-
Horiz. %	119.44%	120.46%	103.69%	107.68%	120.42%	101.50%	100.00%	-
Tax	-80,167	-82,393	-66,062	-72,692	-98,323	-80,700	-81,196	-0.84%
YoY %	2.70%	-24.72%	9.12%	26.07%	-21.84%	0.61%	-	-
Horiz. %	98.73%	101.47%	81.36%	89.53%	121.09%	99.39%	100.00%	-
NP	201,332	201,498	178,308	181,092	185,486	158,514	154,486	19.33%
YoY %	-0.08%	13.01%	-1.54%	-2.37%	17.02%	2.61%	-	-
Horiz. %	130.32%	130.43%	115.42%	117.22%	120.07%	102.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	160,433	158,986	145,398	142,732	185,486	158,514	154,486	2.55%
YoY %	0.91%	9.35%	1.87%	-23.05%	17.02%	2.61%	-	-
Horiz. %	103.85%	102.91%	94.12%	92.39%	120.07%	102.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.48%	29.02%	27.03%	28.64%	34.64%	33.74%	34.45%	-
YoY %	-1.86%	7.36%	-5.62%	-17.32%	2.67%	-2.06%	-	-
Horiz. %	82.67%	84.24%	78.46%	83.13%	100.55%	97.94%	100.00%	-
Total Cost	1,709,157	1,558,184	1,395,838	1,337,204	1,616,805	1,124,820	1,163,768	29.23%
YoY %	9.69%	11.63%	4.38%	-17.29%	43.74%	-3.35%	-	-
Horiz. %	146.86%	133.89%	119.94%	114.90%	138.93%	96.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,027,217	2,176,528	1,874,452	1,811,811	1,661,906	1,638,551	1,576,937	18.24%
YoY %	-6.86%	16.12%	3.46%	9.02%	1.43%	3.91%	-	-
Horiz. %	128.55%	138.02%	118.87%	114.89%	105.39%	103.91%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Dividend
Div	70,716	31,271	46,512	-	64,749	28,373	41,607	42.46%
YoY %	126.14%	-32.77%	0.00%	-	128.21%	-31.81%	-	-
Horiz. %	169.96%	75.16%	111.79%	-	155.62%	68.19%	100.00%	-
Div Payout %	44.08%	19.67%	31.99%	-	34.91%	17.90%	26.93%	-
YoY %	124.10%	-38.51%	0.00%	-	95.03%	-33.53%	-	-
Horiz. %	163.68%	73.04%	118.79%	-	129.63%	66.47%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Equity
Net Worth	2,027,217	2,176,528	1,874,452	1,811,811	1,661,906	1,638,551	1,576,937	18.24%
YoY %	-6.86%	16.12%	3.46%	9.02%	1.43%	3.91%	-	-
Horiz. %	128.55%	138.02%	118.87%	114.89%	105.39%	103.91%	100.00%	-
NOSH	471,445	469,079	465,124	461,020	431,663	425,597	416,078	8.69%
YoY %	0.50%	0.85%	0.89%	6.80%	1.43%	2.29%	-	-
Horiz. %	113.31%	112.74%	111.79%	110.80%	103.75%	102.29%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Ratio Analysis
NP Margin	10.54%	11.45%	11.33%	11.93%	10.29%	12.35%	11.72%	-
YoY %	-7.95%	1.06%	-5.03%	15.94%	-16.68%	5.38%	-	-
Horiz. %	89.93%	97.70%	96.67%	101.79%	87.80%	105.38%	100.00%	-
ROE	7.91%	7.30%	7.76%	7.88%	11.16%	9.67%	9.80%	-
YoY %	8.36%	-5.93%	-1.52%	-29.39%	15.41%	-1.33%	-	-
Horiz. %	80.71%	74.49%	79.18%	80.41%	113.88%	98.67%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Per Share
RPS	405.24	375.14	338.44	329.33	417.52	301.54	316.83	17.84%
YoY %	8.02%	10.84%	2.77%	-21.12%	38.46%	-4.83%	-	-
Horiz. %	127.90%	118.40%	106.82%	103.95%	131.78%	95.17%	100.00%	-
EPS	34.03	33.89	31.26	30.96	42.97	36.08	35.74	-3.21%
YoY %	0.41%	8.41%	0.97%	-27.95%	19.10%	0.95%	-	-
Horiz. %	95.22%	94.82%	87.47%	86.63%	120.23%	100.95%	100.00%	-
DPS	15.00	6.67	10.00	0.00	15.00	6.67	10.00	31.06%
YoY %	124.89%	-33.30%	0.00%	0.00%	124.89%	-33.30%	-	-
Horiz. %	150.00%	66.70%	100.00%	0.00%	150.00%	66.70%	100.00%	-
NAPS	4.30	4.64	4.03	3.93	3.85	3.85	3.79	8.78%
YoY %	-7.33%	15.14%	2.54%	2.08%	0.00%	1.58%	-	-
Horiz. %	113.46%	122.43%	106.33%	103.69%	101.58%	101.58%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 461,020
RPS	52.38	48.24	43.16	41.62	49.41	35.18	36.14	28.10%
YoY %	8.58%	11.77%	3.70%	-15.77%	40.45%	-2.66%	-	-
Horiz. %	144.94%	133.48%	119.42%	115.16%	136.72%	97.34%	100.00%	-
EPS	4.40	4.36	3.99	3.91	5.09	4.35	4.24	2.50%
YoY %	0.92%	9.27%	2.05%	-23.18%	17.01%	2.59%	-	-
Horiz. %	103.77%	102.83%	94.10%	92.22%	120.05%	102.59%	100.00%	-
DPS	1.94	0.86	1.28	0.00	1.78	0.78	1.14	42.58%
YoY %	125.58%	-32.81%	0.00%	0.00%	128.21%	-31.58%	-	-
Horiz. %	170.18%	75.44%	112.28%	0.00%	156.14%	68.42%	100.00%	-
NAPS	0.5558	0.5967	0.5139	0.4967	0.4556	0.4492	0.4323	18.25%
YoY %	-6.85%	16.11%	3.46%	9.02%	1.42%	3.91%	-	-
Horiz. %	128.57%	138.03%	118.88%	114.90%	105.39%	103.91%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	-
Price	5.10	4.40	4.86	4.92	4.80	4.74	4.60	-
P/RPS	1.26	1.17	1.44	1.49	1.15	1.57	1.45	-8.94%
YoY %	7.69%	-18.75%	-3.36%	29.57%	-26.75%	8.28%	-	-
Horiz. %	86.90%	80.69%	99.31%	102.76%	79.31%	108.28%	100.00%	-
P/EPS	14.99	12.98	15.55	15.89	11.17	12.73	12.39	13.55%
YoY %	15.49%	-16.53%	-2.14%	42.26%	-12.25%	2.74%	-	-
Horiz. %	120.98%	104.76%	125.50%	128.25%	90.15%	102.74%	100.00%	-
EY	6.67	7.70	6.43	6.29	8.95	7.86	8.07	-11.93%
YoY %	-13.38%	19.75%	2.23%	-29.72%	13.87%	-2.60%	-	-
Horiz. %	82.65%	95.42%	79.68%	77.94%	110.90%	97.40%	100.00%	-
DY	2.94	1.52	2.06	0.00	3.13	1.41	2.17	22.46%
YoY %	93.42%	-26.21%	0.00%	0.00%	121.99%	-35.02%	-	-
Horiz. %	135.48%	70.05%	94.93%	0.00%	144.24%	64.98%	100.00%	-
P/NAPS	1.19	0.95	1.21	1.25	1.25	1.23	1.21	-1.10%
YoY %	25.26%	-21.49%	-3.20%	0.00%	1.63%	1.65%	-	-
Horiz. %	98.35%	78.51%	100.00%	103.31%	103.31%	101.65%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	30/05/06	13/03/06	11/11/05	10/08/05	19/05/05	25/02/05	24/11/04	-
Price	5.55	4.96	4.68	5.00	4.78	4.80	4.66	-
P/RPS	1.37	1.32	1.38	1.52	1.14	1.59	1.47	-4.59%
YoY %	3.79%	-4.35%	-9.21%	33.33%	-28.30%	8.16%	-	-
Horiz. %	93.20%	89.80%	93.88%	103.40%	77.55%	108.16%	100.00%	-
P/EPS	16.31	14.63	14.97	16.15	11.12	12.89	12.55	19.10%
YoY %	11.48%	-2.27%	-7.31%	45.23%	-13.73%	2.71%	-	-
Horiz. %	129.96%	116.57%	119.28%	128.69%	88.61%	102.71%	100.00%	-
EY	6.13	6.83	6.68	6.19	8.99	7.76	7.97	-16.06%
YoY %	-10.25%	2.25%	7.92%	-31.15%	15.85%	-2.63%	-	-
Horiz. %	76.91%	85.70%	83.81%	77.67%	112.80%	97.37%	100.00%	-
DY	2.70	1.34	2.14	0.00	3.14	1.39	2.15	16.41%
YoY %	101.49%	-37.38%	0.00%	0.00%	125.90%	-35.35%	-	-
Horiz. %	125.58%	62.33%	99.53%	0.00%	146.05%	64.65%	100.00%	-
P/NAPS	1.29	1.07	1.16	1.27	1.24	1.25	1.23	3.22%
YoY %	20.56%	-7.76%	-8.66%	2.42%	-0.80%	1.63%	-	-
Horiz. %	104.88%	86.99%	94.31%	103.25%	100.81%	101.63%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos