[IJM] QoQ 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- 31.82%
YoY- 52.18%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 688,212 584,704 520,283 518,035 590,727 413,390 407,499 41.86%
PBT 72,602 84,329 74,613 87,385 68,580 74,647 58,739 15.18%
Tax -10,527 -28,166 -18,100 -22,027 -18,372 -21,718 -14,858 -20.54%
NP 62,075 56,163 56,513 65,358 50,208 52,929 43,881 26.04%
-
NP to SH 49,612 43,242 47,181 54,301 41,193 41,561 37,016 21.58%
-
Tax Rate 14.50% 33.40% 24.26% 25.21% 26.79% 29.09% 25.29% -
Total Cost 626,137 528,541 463,770 452,677 540,519 360,461 363,618 43.71%
-
Net Worth 2,530,545 2,304,209 2,190,546 2,155,422 2,232,085 2,214,041 1,888,284 21.57%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 27,747 - 49,559 - 47,898 - 23,427 11.95%
Div Payout % 55.93% - 105.04% - 116.28% - 63.29% -
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 2,530,545 2,304,209 2,190,546 2,155,422 2,232,085 2,214,041 1,888,284 21.57%
NOSH 554,944 507,535 495,598 488,757 478,988 477,164 468,556 11.95%
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 9.02% 9.61% 10.86% 12.62% 8.50% 12.80% 10.77% -
ROE 1.96% 1.88% 2.15% 2.52% 1.85% 1.88% 1.96% -
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 124.01 115.20 104.98 105.99 123.33 86.63 86.97 26.71%
EPS 8.94 8.52 9.52 11.11 8.60 8.71 7.90 8.60%
DPS 5.00 0.00 10.00 0.00 10.00 0.00 5.00 0.00%
NAPS 4.56 4.54 4.42 4.41 4.66 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 18.87 16.03 14.26 14.20 16.20 11.33 11.17 41.88%
EPS 1.36 1.19 1.29 1.49 1.13 1.14 1.01 21.96%
DPS 0.76 0.00 1.36 0.00 1.31 0.00 0.64 12.15%
NAPS 0.6938 0.6317 0.6006 0.5909 0.6119 0.607 0.5177 21.57%
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 6.97 6.38 5.91 5.28 4.14 5.08 5.59 15.86%
P/EPS 96.76 86.27 65.13 50.41 59.30 50.52 61.52 35.28%
EY 1.03 1.16 1.54 1.98 1.69 1.98 1.63 -26.38%
DY 0.58 0.00 1.61 0.00 1.96 0.00 1.03 -31.83%
P/NAPS 1.90 1.62 1.40 1.27 1.09 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 6.53 7.64 6.33 5.43 4.50 5.73 5.38 13.79%
P/EPS 90.60 103.29 69.85 51.76 64.53 56.95 59.24 32.77%
EY 1.10 0.97 1.43 1.93 1.55 1.76 1.69 -24.91%
DY 0.62 0.00 1.50 0.00 1.80 0.00 1.07 -30.51%
P/NAPS 1.78 1.94 1.50 1.30 1.19 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