[IJM] QoQ Annualized 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- 9.35%
YoY- 0.3%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 2,076,636 2,072,140 1,910,489 1,759,682 1,574,146 1,518,296 1,802,291 9.89%
PBT 323,996 349,540 281,499 283,892 244,370 253,784 283,809 9.22%
Tax -80,254 -88,108 -80,167 -82,393 -66,062 -72,692 -98,323 -12.65%
NP 243,742 261,432 201,332 201,498 178,308 181,092 185,486 19.95%
-
NP to SH 202,964 217,204 160,433 158,986 145,398 142,732 185,486 6.18%
-
Tax Rate 24.77% 25.21% 28.48% 29.02% 27.03% 28.64% 34.64% -
Total Cost 1,832,894 1,810,708 1,709,157 1,558,184 1,395,838 1,337,204 1,616,805 8.71%
-
Net Worth 2,176,372 2,155,422 2,027,217 2,176,528 1,874,452 1,811,811 1,661,906 19.67%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 98,478 - 70,716 31,271 46,512 - 64,749 32.21%
Div Payout % 48.52% - 44.08% 19.67% 31.99% - 34.91% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 2,176,372 2,155,422 2,027,217 2,176,528 1,874,452 1,811,811 1,661,906 19.67%
NOSH 492,392 488,757 471,445 469,079 465,124 461,020 431,663 9.16%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 11.74% 12.62% 10.54% 11.45% 11.33% 11.93% 10.29% -
ROE 9.33% 10.08% 7.91% 7.30% 7.76% 7.88% 11.16% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 421.74 423.96 405.24 375.14 338.44 329.33 417.52 0.67%
EPS 41.22 44.44 34.03 33.89 31.26 30.96 42.97 -2.73%
DPS 20.00 0.00 15.00 6.67 10.00 0.00 15.00 21.12%
NAPS 4.42 4.41 4.30 4.64 4.03 3.93 3.85 9.63%
Adjusted Per Share Value based on latest NOSH - 477,164
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 56.93 56.81 52.38 48.24 43.16 41.62 49.41 9.89%
EPS 5.56 5.95 4.40 4.36 3.99 3.91 5.09 6.05%
DPS 2.70 0.00 1.94 0.86 1.28 0.00 1.78 31.98%
NAPS 0.5967 0.5909 0.5558 0.5967 0.5139 0.4967 0.4556 19.68%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 6.20 5.60 5.10 4.40 4.86 4.92 4.80 -
P/RPS 1.47 1.32 1.26 1.17 1.44 1.49 1.15 17.76%
P/EPS 15.04 12.60 14.99 12.98 15.55 15.89 11.17 21.91%
EY 6.65 7.94 6.67 7.70 6.43 6.29 8.95 -17.95%
DY 3.23 0.00 2.94 1.52 2.06 0.00 3.13 2.11%
P/NAPS 1.40 1.27 1.19 0.95 1.21 1.25 1.25 7.84%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 15/11/06 16/08/06 30/05/06 13/03/06 11/11/05 10/08/05 19/05/05 -
Price 6.65 5.75 5.55 4.96 4.68 5.00 4.78 -
P/RPS 1.58 1.36 1.37 1.32 1.38 1.52 1.14 24.28%
P/EPS 16.13 12.94 16.31 14.63 14.97 16.15 11.12 28.11%
EY 6.20 7.73 6.13 6.83 6.68 6.19 8.99 -21.92%
DY 3.01 0.00 2.70 1.34 2.14 0.00 3.14 -2.77%
P/NAPS 1.50 1.30 1.29 1.07 1.16 1.27 1.24 13.51%

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