[IJM] QoQ Cumulative 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- 64.02%
YoY- 0.3%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,038,318 518,035 1,910,489 1,319,762 787,073 379,574 1,802,291 -30.73%
PBT 161,998 87,385 281,499 212,919 122,185 63,446 283,809 -31.16%
Tax -40,127 -22,027 -80,167 -61,795 -33,031 -18,173 -98,323 -44.94%
NP 121,871 65,358 201,332 151,124 89,154 45,273 185,486 -24.40%
-
NP to SH 101,482 54,301 160,433 119,240 72,699 35,683 185,486 -33.08%
-
Tax Rate 24.77% 25.21% 28.48% 29.02% 27.03% 28.64% 34.64% -
Total Cost 916,447 452,677 1,709,157 1,168,638 697,919 334,301 1,616,805 -31.48%
-
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 49,239 - 70,716 23,453 23,256 - 64,749 -16.67%
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 4.66% 2.52% 7.91% 5.48% 3.88% 1.97% 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 210.87 105.99 405.24 281.35 169.22 82.33 417.52 -36.55%
EPS 20.61 11.11 34.03 25.42 15.63 7.74 42.97 -38.69%
DPS 10.00 0.00 15.00 5.00 5.00 0.00 15.00 -23.66%
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 29.66 14.80 54.58 37.70 22.48 10.84 51.49 -30.74%
EPS 2.90 1.55 4.58 3.41 2.08 1.02 5.30 -33.07%
DPS 1.41 0.00 2.02 0.67 0.66 0.00 1.85 -16.54%
NAPS 0.6217 0.6157 0.5791 0.6218 0.5355 0.5176 0.4747 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 2.94 5.28 1.26 1.56 2.87 5.98 1.15 86.86%
P/EPS 30.08 50.41 14.99 17.31 31.09 63.57 11.17 93.44%
EY 3.32 1.98 6.67 5.78 3.22 1.57 8.95 -48.34%
DY 1.61 0.00 2.94 1.14 1.03 0.00 3.13 -35.77%
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 3.15 5.43 1.37 1.76 2.77 6.07 1.14 96.78%
P/EPS 32.27 51.76 16.31 19.51 29.94 64.60 11.12 103.32%
EY 3.10 1.93 6.13 5.13 3.34 1.55 8.99 -50.79%
DY 1.50 0.00 2.70 1.01 1.07 0.00 3.14 -38.86%
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