[IJM] QoQ Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 42.61%
YoY- 21.37%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 2,220,989 1,105,234 2,311,234 1,623,022 1,038,318 518,035 1,910,489 10.55%
PBT -531,013 -693,917 318,929 246,327 161,998 87,385 281,499 -
Tax -80,549 -34,982 -78,820 -68,293 -40,127 -22,027 -80,167 0.31%
NP -611,562 -728,899 240,109 178,034 121,871 65,358 201,332 -
-
NP to SH -654,825 -746,895 194,336 144,724 101,482 54,301 160,433 -
-
Tax Rate - - 24.71% 27.72% 24.77% 25.21% 28.48% -
Total Cost 2,832,551 1,834,133 2,071,125 1,444,988 916,447 452,677 1,709,157 40.00%
-
Net Worth 4,290,057 4,205,151 2,333,260 2,257,893 2,176,372 2,155,422 2,027,217 64.75%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 76,751 49,733 49,239 - 70,716 -
Div Payout % - - 39.49% 34.36% 48.52% - 44.08% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 4,290,057 4,205,151 2,333,260 2,257,893 2,176,372 2,155,422 2,027,217 64.75%
NOSH 844,499 836,014 511,679 497,333 492,392 488,757 471,445 47.44%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -27.54% -65.95% 10.39% 10.97% 11.74% 12.62% 10.54% -
ROE -15.26% -17.76% 8.33% 6.41% 4.66% 2.52% 7.91% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 262.99 132.20 451.70 326.34 210.87 105.99 405.24 -25.02%
EPS -77.54 -89.34 37.98 29.10 20.61 11.11 34.03 -
DPS 0.00 0.00 15.00 10.00 10.00 0.00 15.00 -
NAPS 5.08 5.03 4.56 4.54 4.42 4.41 4.30 11.74%
Adjusted Per Share Value based on latest NOSH - 507,535
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 63.45 31.57 66.02 46.36 29.66 14.80 54.58 10.55%
EPS -18.71 -21.34 5.55 4.13 2.90 1.55 4.58 -
DPS 0.00 0.00 2.19 1.42 1.41 0.00 2.02 -
NAPS 1.2255 1.2013 0.6665 0.645 0.6217 0.6157 0.5791 64.75%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 7.95 8.35 8.65 7.35 6.20 5.60 5.10 -
P/RPS 3.02 6.32 1.92 2.25 2.94 5.28 1.26 79.00%
P/EPS -10.25 -9.35 22.78 25.26 30.08 50.41 14.99 -
EY -9.75 -10.70 4.39 3.96 3.32 1.98 6.67 -
DY 0.00 0.00 1.73 1.36 1.61 0.00 2.94 -
P/NAPS 1.56 1.66 1.90 1.62 1.40 1.27 1.19 19.76%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 30/05/07 27/02/07 15/11/06 16/08/06 30/05/06 -
Price 7.90 7.15 8.10 8.80 6.65 5.75 5.55 -
P/RPS 3.00 5.41 1.79 2.70 3.15 5.43 1.37 68.54%
P/EPS -10.19 -8.00 21.33 30.24 32.27 51.76 16.31 -
EY -9.82 -12.50 4.69 3.31 3.10 1.93 6.13 -
DY 0.00 0.00 1.85 1.14 1.50 0.00 2.70 -
P/NAPS 1.56 1.42 1.78 1.94 1.50 1.30 1.29 13.49%

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