[IJM] QoQ Annualized Quarter Result on 30-Jun-2006 [#1]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

16-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

30-Jun-2006 [#1]

Profit Trend

QoQ- 35.39%

YoY- 52.18%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Annualized Quarter Result
Revenue	2,311,234	2,164,029	2,076,636	2,072,140	1,910,489	1,759,682	1,574,146	29.21%
YoY %	6.80%	4.21%	0.22%	8.46%	8.57%	11.79%	-	-
Horiz. %	146.82%	137.47%	131.92%	131.64%	121.37%	111.79%	100.00%	-
PBT	318,929	328,436	323,996	349,540	281,499	283,892	244,370	19.44%
YoY %	-2.89%	1.37%	-7.31%	24.17%	-0.84%	16.17%	-	-
Horiz. %	130.51%	134.40%	132.58%	143.04%	115.19%	116.17%	100.00%	-
Tax	-78,820	-91,057	-80,254	-88,108	-80,167	-82,393	-66,062	12.50%
YoY %	13.44%	-13.46%	8.91%	-9.91%	2.70%	-24.72%	-	-
Horiz. %	119.31%	137.84%	121.48%	133.37%	121.35%	124.72%	100.00%	-
NP	240,109	237,378	243,742	261,432	201,332	201,498	178,308	21.96%
YoY %	1.15%	-2.61%	-6.77%	29.85%	-0.08%	13.01%	-	-
Horiz. %	134.66%	133.13%	136.70%	146.62%	112.91%	113.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	194,336	192,965	202,964	217,204	160,433	158,986	145,398	21.35%
YoY %	0.71%	-4.93%	-6.56%	35.39%	0.91%	9.35%	-	-
Horiz. %	133.66%	132.72%	139.59%	149.39%	110.34%	109.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.71%	27.72%	24.77%	25.21%	28.48%	29.02%	27.03%	-
YoY %	-10.86%	11.91%	-1.75%	-11.48%	-1.86%	7.36%	-	-
Horiz. %	91.42%	102.55%	91.64%	93.27%	105.36%	107.36%	100.00%	-
Total Cost	2,071,125	1,926,650	1,832,894	1,810,708	1,709,157	1,558,184	1,395,838	30.12%
YoY %	7.50%	5.12%	1.23%	5.94%	9.69%	11.63%	-	-
Horiz. %	148.38%	138.03%	131.31%	129.72%	122.45%	111.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,333,260	2,257,893	2,176,372	2,155,422	2,027,217	2,176,528	1,874,452	15.73%
YoY %	3.34%	3.75%	0.97%	6.32%	-6.86%	16.12%	-	-
Horiz. %	124.48%	120.46%	116.11%	114.99%	108.15%	116.12%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	76,751	66,311	98,478	-	70,716	31,271	46,512	39.68%
YoY %	15.74%	-32.66%	0.00%	-	126.14%	-32.77%	-	-
Horiz. %	165.01%	142.57%	211.73%	-	152.04%	67.23%	100.00%	-
Div Payout %	39.49%	34.36%	48.52%	-	44.08%	19.67%	31.99%	-
YoY %	14.93%	-29.18%	0.00%	-	124.10%	-38.51%	-	-
Horiz. %	123.44%	107.41%	151.67%	-	137.79%	61.49%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	2,333,260	2,257,893	2,176,372	2,155,422	2,027,217	2,176,528	1,874,452	15.73%
YoY %	3.34%	3.75%	0.97%	6.32%	-6.86%	16.12%	-	-
Horiz. %	124.48%	120.46%	116.11%	114.99%	108.15%	116.12%	100.00%	-
NOSH	511,679	497,333	492,392	488,757	471,445	469,079	465,124	6.57%
YoY %	2.88%	1.00%	0.74%	3.67%	0.50%	0.85%	-	-
Horiz. %	110.01%	106.92%	105.86%	105.08%	101.36%	100.85%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	10.39%	10.97%	11.74%	12.62%	10.54%	11.45%	11.33%	-
YoY %	-5.29%	-6.56%	-6.97%	19.73%	-7.95%	1.06%	-	-
Horiz. %	91.70%	96.82%	103.62%	111.39%	93.03%	101.06%	100.00%	-
ROE	8.33%	8.55%	9.33%	10.08%	7.91%	7.30%	7.76%	-
YoY %	-2.57%	-8.36%	-7.44%	27.43%	8.36%	-5.93%	-	-
Horiz. %	107.35%	110.18%	120.23%	129.90%	101.93%	94.07%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	451.70	435.13	421.74	423.96	405.24	375.14	338.44	21.24%
YoY %	3.81%	3.17%	-0.52%	4.62%	8.02%	10.84%	-	-
Horiz. %	133.47%	128.57%	124.61%	125.27%	119.74%	110.84%	100.00%	-
EPS	37.98	38.80	41.22	44.44	34.03	33.89	31.26	13.87%
YoY %	-2.11%	-5.87%	-7.25%	30.59%	0.41%	8.41%	-	-
Horiz. %	121.50%	124.12%	131.86%	142.16%	108.86%	108.41%	100.00%	-
DPS	15.00	13.33	20.00	0.00	15.00	6.67	10.00	31.06%
YoY %	12.53%	-33.35%	0.00%	0.00%	124.89%	-33.30%	-	-
Horiz. %	150.00%	133.30%	200.00%	0.00%	150.00%	66.70%	100.00%	-
NAPS	4.56	4.54	4.42	4.41	4.30	4.64	4.03	8.59%
YoY %	0.44%	2.71%	0.23%	2.56%	-7.33%	15.14%	-	-
Horiz. %	113.15%	112.66%	109.68%	109.43%	106.70%	115.14%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 488,757
RPS	63.36	59.33	56.93	56.81	52.38	48.24	43.16	29.19%
YoY %	6.79%	4.22%	0.21%	8.46%	8.58%	11.77%	-	-
Horiz. %	146.80%	137.47%	131.90%	131.63%	121.36%	111.77%	100.00%	-
EPS	5.33	5.29	5.56	5.95	4.40	4.36	3.99	21.31%
YoY %	0.76%	-4.86%	-6.55%	35.23%	0.92%	9.27%	-	-
Horiz. %	133.58%	132.58%	139.35%	149.12%	110.28%	109.27%	100.00%	-
DPS	2.10	1.82	2.70	0.00	1.94	0.86	1.28	39.14%
YoY %	15.38%	-32.59%	0.00%	0.00%	125.58%	-32.81%	-	-
Horiz. %	164.06%	142.19%	210.94%	0.00%	151.56%	67.19%	100.00%	-
NAPS	0.6397	0.619	0.5967	0.5909	0.5558	0.5967	0.5139	15.73%
YoY %	3.34%	3.74%	0.98%	6.32%	-6.85%	16.11%	-	-
Horiz. %	124.48%	120.45%	116.11%	114.98%	108.15%	116.11%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	8.65	7.35	6.20	5.60	5.10	4.40	4.86	-
P/RPS	1.92	1.69	1.47	1.32	1.26	1.17	1.44	21.16%
YoY %	13.61%	14.97%	11.36%	4.76%	7.69%	-18.75%	-	-
Horiz. %	133.33%	117.36%	102.08%	91.67%	87.50%	81.25%	100.00%	-
P/EPS	22.78	18.94	15.04	12.60	14.99	12.98	15.55	29.01%
YoY %	20.27%	25.93%	19.37%	-15.94%	15.49%	-16.53%	-	-
Horiz. %	146.50%	121.80%	96.72%	81.03%	96.40%	83.47%	100.00%	-
EY	4.39	5.28	6.65	7.94	6.67	7.70	6.43	-22.48%
YoY %	-16.86%	-20.60%	-16.25%	19.04%	-13.38%	19.75%	-	-
Horiz. %	68.27%	82.12%	103.42%	123.48%	103.73%	119.75%	100.00%	-
DY	1.73	1.81	3.23	0.00	2.94	1.52	2.06	-10.99%
YoY %	-4.42%	-43.96%	0.00%	0.00%	93.42%	-26.21%	-	-
Horiz. %	83.98%	87.86%	156.80%	0.00%	142.72%	73.79%	100.00%	-
P/NAPS	1.90	1.62	1.40	1.27	1.19	0.95	1.21	35.13%
YoY %	17.28%	15.71%	10.24%	6.72%	25.26%	-21.49%	-	-
Horiz. %	157.02%	133.88%	115.70%	104.96%	98.35%	78.51%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	30/05/07	27/02/07	15/11/06	16/08/06	30/05/06	13/03/06	11/11/05	-
Price	8.10	8.80	6.65	5.75	5.55	4.96	4.68	-
P/RPS	1.79	2.02	1.58	1.36	1.37	1.32	1.38	18.95%
YoY %	-11.39%	27.85%	16.18%	-0.73%	3.79%	-4.35%	-	-
Horiz. %	129.71%	146.38%	114.49%	98.55%	99.28%	95.65%	100.00%	-
P/EPS	21.33	22.68	16.13	12.94	16.31	14.63	14.97	26.65%
YoY %	-5.95%	40.61%	24.65%	-20.66%	11.48%	-2.27%	-	-
Horiz. %	142.48%	151.50%	107.75%	86.44%	108.95%	97.73%	100.00%	-
EY	4.69	4.41	6.20	7.73	6.13	6.83	6.68	-21.02%
YoY %	6.35%	-28.87%	-19.79%	26.10%	-10.25%	2.25%	-	-
Horiz. %	70.21%	66.02%	92.81%	115.72%	91.77%	102.25%	100.00%	-
DY	1.85	1.52	3.01	0.00	2.70	1.34	2.14	-9.25%
YoY %	21.71%	-49.50%	0.00%	0.00%	101.49%	-37.38%	-	-
Horiz. %	86.45%	71.03%	140.65%	0.00%	126.17%	62.62%	100.00%	-
P/NAPS	1.78	1.94	1.50	1.30	1.29	1.07	1.16	33.07%
YoY %	-8.25%	29.33%	15.38%	0.78%	20.56%	-7.76%	-	-
Horiz. %	153.45%	167.24%	129.31%	112.07%	111.21%	92.24%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos