[IJM] QoQ Cumulative 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- -66.15%
YoY- 52.18%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 2,311,234 1,623,022 1,038,318 518,035 1,910,489 1,319,762 787,073 105.19%
PBT 318,929 246,327 161,998 87,385 281,499 212,919 122,185 89.68%
Tax -78,820 -68,293 -40,127 -22,027 -80,167 -61,795 -33,031 78.66%
NP 240,109 178,034 121,871 65,358 201,332 151,124 89,154 93.69%
-
NP to SH 194,336 144,724 101,482 54,301 160,433 119,240 72,699 92.72%
-
Tax Rate 24.71% 27.72% 24.77% 25.21% 28.48% 29.02% 27.03% -
Total Cost 2,071,125 1,444,988 916,447 452,677 1,709,157 1,168,638 697,919 106.64%
-
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%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 76,751 49,733 49,239 - 70,716 23,453 23,256 121.82%
Div Payout % 39.49% 34.36% 48.52% - 44.08% 19.67% 31.99% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
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%
NOSH 511,679 497,333 492,392 488,757 471,445 469,079 465,124 6.57%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.39% 10.97% 11.74% 12.62% 10.54% 11.45% 11.33% -
ROE 8.33% 6.41% 4.66% 2.52% 7.91% 5.48% 3.88% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 451.70 326.34 210.87 105.99 405.24 281.35 169.22 92.54%
EPS 37.98 29.10 20.61 11.11 34.03 25.42 15.63 80.84%
DPS 15.00 10.00 10.00 0.00 15.00 5.00 5.00 108.14%
NAPS 4.56 4.54 4.42 4.41 4.30 4.64 4.03 8.59%
Adjusted Per Share Value based on latest NOSH - 488,757
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 63.36 44.50 28.47 14.20 52.38 36.18 21.58 105.17%
EPS 5.33 3.97 2.78 1.49 4.40 3.27 1.99 92.97%
DPS 2.10 1.36 1.35 0.00 1.94 0.64 0.64 120.97%
NAPS 0.6397 0.619 0.5967 0.5909 0.5558 0.5967 0.5139 15.73%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
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 2.25 2.94 5.28 1.26 1.56 2.87 -23.52%
P/EPS 22.78 25.26 30.08 50.41 14.99 17.31 31.09 -18.74%
EY 4.39 3.96 3.32 1.98 6.67 5.78 3.22 22.97%
DY 1.73 1.36 1.61 0.00 2.94 1.14 1.03 41.34%
P/NAPS 1.90 1.62 1.40 1.27 1.19 0.95 1.21 35.13%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
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 2.70 3.15 5.43 1.37 1.76 2.77 -25.27%
P/EPS 21.33 30.24 32.27 51.76 16.31 19.51 29.94 -20.24%
EY 4.69 3.31 3.10 1.93 6.13 5.13 3.34 25.42%
DY 1.85 1.14 1.50 0.00 2.70 1.01 1.07 44.10%
P/NAPS 1.78 1.94 1.50 1.30 1.29 1.07 1.16 33.07%

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