[IJM] QoQ 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- 12.28%
YoY- -0.2%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
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 520,283 518,035 590,727 413,390 407,499 379,574 527,801 -0.95%
PBT 74,613 87,385 68,580 74,647 58,739 63,446 49,294 31.79%
Tax -18,100 -22,027 -18,372 -21,718 -14,858 -18,173 -17,917 0.67%
NP 56,513 65,358 50,208 52,929 43,881 45,273 31,377 47.97%
-
NP to SH 47,181 54,301 41,193 41,561 37,016 35,683 31,377 31.21%
-
Tax Rate 24.26% 25.21% 26.79% 29.09% 25.29% 28.64% 36.35% -
Total Cost 463,770 452,677 540,519 360,461 363,618 334,301 496,424 -4.43%
-
Net Worth 2,190,546 2,155,422 2,232,085 2,214,041 1,888,284 1,811,811 1,758,390 15.76%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 49,559 - 47,898 - 23,427 - - -
Div Payout % 105.04% - 116.28% - 63.29% - - -
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 2,190,546 2,155,422 2,232,085 2,214,041 1,888,284 1,811,811 1,758,390 15.76%
NOSH 495,598 488,757 478,988 477,164 468,556 461,020 456,724 5.59%
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 10.86% 12.62% 8.50% 12.80% 10.77% 11.93% 5.94% -
ROE 2.15% 2.52% 1.85% 1.88% 1.96% 1.97% 1.78% -
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 104.98 105.99 123.33 86.63 86.97 82.33 115.56 -6.19%
EPS 9.52 11.11 8.60 8.71 7.90 7.74 6.87 24.27%
DPS 10.00 0.00 10.00 0.00 5.00 0.00 0.00 -
NAPS 4.42 4.41 4.66 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 14.86 14.80 16.87 11.81 11.64 10.84 15.08 -0.97%
EPS 1.35 1.55 1.18 1.19 1.06 1.02 0.90 31.00%
DPS 1.42 0.00 1.37 0.00 0.67 0.00 0.00 -
NAPS 0.6258 0.6157 0.6376 0.6325 0.5394 0.5176 0.5023 15.76%
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 5.91 5.28 4.14 5.08 5.59 5.98 4.15 26.55%
P/EPS 65.13 50.41 59.30 50.52 61.52 63.57 69.87 -4.57%
EY 1.54 1.98 1.69 1.98 1.63 1.57 1.43 5.05%
DY 1.61 0.00 1.96 0.00 1.03 0.00 0.00 -
P/NAPS 1.40 1.27 1.09 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 6.33 5.43 4.50 5.73 5.38 6.07 4.14 32.68%
P/EPS 69.85 51.76 64.53 56.95 59.24 64.60 69.58 0.25%
EY 1.43 1.93 1.55 1.76 1.69 1.55 1.44 -0.46%
DY 1.50 0.00 1.80 0.00 1.07 0.00 0.00 -
P/NAPS 1.50 1.30 1.19 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