[IJM] QoQ TTM 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- 0.91%

YoY- 27.66%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	3,493,905	2,898,433	2,311,234	2,213,749	2,042,435	1,929,651	1,791,190	56.05%
YoY %	20.54%	25.41%	4.40%	8.39%	5.84%	7.73%	-	-
Horiz. %	195.06%	161.82%	129.03%	123.59%	114.03%	107.73%	100.00%	-
PBT	-374,082	-462,373	318,929	314,907	305,225	289,351	265,412	-
YoY %	19.10%	-244.98%	1.28%	3.17%	5.49%	9.02%	-	-
Horiz. %	-140.94%	-174.21%	120.16%	118.65%	115.00%	109.02%	100.00%	-
Tax	-119,242	-91,775	-78,820	-86,665	-80,217	-76,975	-73,121	38.50%
YoY %	-29.93%	-16.44%	9.05%	-8.04%	-4.21%	-5.27%	-	-
Horiz. %	163.07%	125.51%	107.79%	118.52%	109.70%	105.27%	100.00%	-
NP	-493,324	-554,148	240,109	228,242	225,008	212,376	192,291	-
YoY %	10.98%	-330.79%	5.20%	1.44%	5.95%	10.45%	-	-
Horiz. %	-256.55%	-288.18%	124.87%	118.70%	117.01%	110.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-561,971	-606,860	194,336	185,917	184,236	174,071	155,453	-
YoY %	7.40%	-412.27%	4.53%	0.91%	5.84%	11.98%	-	-
Horiz. %	-361.51%	-390.38%	125.01%	119.60%	118.52%	111.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	24.71%	27.52%	26.28%	26.60%	27.55%	-
YoY %	-	-	-10.21%	4.72%	-1.20%	-3.45%	-	-
Horiz. %	-	-	89.69%	99.89%	95.39%	96.55%	100.00%	-
Total Cost	3,987,229	3,452,581	2,071,125	1,985,507	1,817,427	1,717,275	1,598,899	83.79%
YoY %	15.49%	66.70%	4.31%	9.25%	5.83%	7.40%	-	-
Horiz. %	249.37%	215.93%	129.53%	124.18%	113.67%	107.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,330,699	4,205,151	2,530,545	2,304,209	2,190,546	2,155,422	2,232,085	55.49%
YoY %	2.99%	66.18%	9.82%	5.19%	1.63%	-3.43%	-	-
Horiz. %	194.02%	188.40%	113.37%	103.23%	98.14%	96.57%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	27,747	77,307	49,559	97,458	97,458	71,326	71,326	-46.67%
YoY %	-64.11%	55.99%	-49.15%	0.00%	36.64%	0.00%	-	-
Horiz. %	38.90%	108.39%	69.48%	136.64%	136.64%	100.00%	100.00%	-
Div Payout %	0.00%	0.00%	25.50%	52.42%	52.90%	40.98%	45.88%	-
YoY %	0.00%	0.00%	-51.35%	-0.91%	29.09%	-10.68%	-	-
Horiz. %	0.00%	0.00%	55.58%	114.25%	115.30%	89.32%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	4,330,699	4,205,151	2,530,545	2,304,209	2,190,546	2,155,422	2,232,085	55.49%
YoY %	2.99%	66.18%	9.82%	5.19%	1.63%	-3.43%	-	-
Horiz. %	194.02%	188.40%	113.37%	103.23%	98.14%	96.57%	100.00%	-
NOSH	852,499	836,014	554,944	507,535	495,598	488,757	478,988	46.81%
YoY %	1.97%	50.65%	9.34%	2.41%	1.40%	2.04%	-	-
Horiz. %	177.98%	174.54%	115.86%	105.96%	103.47%	102.04%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	-14.12%	-19.12%	10.39%	10.31%	11.02%	11.01%	10.74%	-
YoY %	26.15%	-284.02%	0.78%	-6.44%	0.09%	2.51%	-	-
Horiz. %	-131.47%	-178.03%	96.74%	96.00%	102.61%	102.51%	100.00%	-
ROE	-12.98%	-14.43%	7.68%	8.07%	8.41%	8.08%	6.96%	-
YoY %	10.05%	-287.89%	-4.83%	-4.04%	4.08%	16.09%	-	-
Horiz. %	-186.49%	-207.33%	110.34%	115.95%	120.83%	116.09%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	409.84	346.70	416.48	436.18	412.11	394.81	373.95	6.29%
YoY %	18.21%	-16.75%	-4.52%	5.84%	4.38%	5.58%	-	-
Horiz. %	109.60%	92.71%	111.37%	116.64%	110.20%	105.58%	100.00%	-
EPS	-65.92	-72.59	35.02	36.63	37.17	35.61	32.45	-
YoY %	9.19%	-307.28%	-4.40%	-1.45%	4.38%	9.74%	-	-
Horiz. %	-203.14%	-223.70%	107.92%	112.88%	114.55%	109.74%	100.00%	-
DPS	3.25	9.25	8.93	19.20	19.66	14.59	14.89	-63.71%
YoY %	-64.86%	3.58%	-53.49%	-2.34%	34.75%	-2.01%	-	-
Horiz. %	21.83%	62.12%	59.97%	128.95%	132.03%	97.99%	100.00%	-
NAPS	5.08	5.03	4.56	4.54	4.42	4.41	4.66	5.91%
YoY %	0.99%	10.31%	0.44%	2.71%	0.23%	-5.36%	-	-
Horiz. %	109.01%	107.94%	97.85%	97.42%	94.85%	94.64%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 507,535
RPS	95.79	79.46	63.36	60.69	55.99	52.90	49.11	56.04%
YoY %	20.55%	25.41%	4.40%	8.39%	5.84%	7.72%	-	-
Horiz. %	195.05%	161.80%	129.02%	123.58%	114.01%	107.72%	100.00%	-
EPS	-15.41	-16.64	5.33	5.10	5.05	4.77	4.26	-
YoY %	7.39%	-412.20%	4.51%	0.99%	5.87%	11.97%	-	-
Horiz. %	-361.74%	-390.61%	125.12%	119.72%	118.54%	111.97%	100.00%	-
DPS	0.76	2.12	1.36	2.67	2.67	1.96	1.96	-46.79%
YoY %	-64.15%	55.88%	-49.06%	0.00%	36.22%	0.00%	-	-
Horiz. %	38.78%	108.16%	69.39%	136.22%	136.22%	100.00%	100.00%	-
NAPS	1.1873	1.1529	0.6938	0.6317	0.6006	0.5909	0.6119	55.50%
YoY %	2.98%	66.17%	9.83%	5.18%	1.64%	-3.43%	-	-
Horiz. %	194.03%	188.41%	113.38%	103.24%	98.15%	96.57%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
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	1.94	2.41	2.08	1.69	1.50	1.42	1.36	26.69%
YoY %	-19.50%	15.87%	23.08%	12.67%	5.63%	4.41%	-	-
Horiz. %	142.65%	177.21%	152.94%	124.26%	110.29%	104.41%	100.00%	-
P/EPS	-12.06	-11.50	24.70	20.06	16.68	15.72	15.71	-
YoY %	-4.87%	-146.56%	23.13%	20.26%	6.11%	0.06%	-	-
Horiz. %	-76.77%	-73.20%	157.22%	127.69%	106.17%	100.06%	100.00%	-
EY	-8.29	-8.69	4.05	4.98	6.00	6.36	6.36	-
YoY %	4.60%	-314.57%	-18.67%	-17.00%	-5.66%	0.00%	-	-
Horiz. %	-130.35%	-136.64%	63.68%	78.30%	94.34%	100.00%	100.00%	-
DY	0.41	1.11	1.03	2.61	3.17	2.61	2.92	-72.95%
YoY %	-63.06%	7.77%	-60.54%	-17.67%	21.46%	-10.62%	-	-
Horiz. %	14.04%	38.01%	35.27%	89.38%	108.56%	89.38%	100.00%	-
P/NAPS	1.56	1.66	1.90	1.62	1.40	1.27	1.09	26.97%
YoY %	-6.02%	-12.63%	17.28%	15.71%	10.24%	16.51%	-	-
Horiz. %	143.12%	152.29%	174.31%	148.62%	128.44%	116.51%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
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	1.93	2.06	1.94	2.02	1.61	1.46	1.48	19.34%
YoY %	-6.31%	6.19%	-3.96%	25.47%	10.27%	-1.35%	-	-
Horiz. %	130.41%	139.19%	131.08%	136.49%	108.78%	98.65%	100.00%	-
P/EPS	-11.98	-9.85	23.13	24.02	17.89	16.14	17.10	-
YoY %	-21.62%	-142.59%	-3.71%	34.26%	10.84%	-5.61%	-	-
Horiz. %	-70.06%	-57.60%	135.26%	140.47%	104.62%	94.39%	100.00%	-
EY	-8.34	-10.15	4.32	4.16	5.59	6.19	5.85	-
YoY %	17.83%	-334.95%	3.85%	-25.58%	-9.69%	5.81%	-	-
Horiz. %	-142.56%	-173.50%	73.85%	71.11%	95.56%	105.81%	100.00%	-
DY	0.41	1.29	1.10	2.18	2.96	2.54	2.68	-71.36%
YoY %	-68.22%	17.27%	-49.54%	-26.35%	16.54%	-5.22%	-	-
Horiz. %	15.30%	48.13%	41.04%	81.34%	110.45%	94.78%	100.00%	-
P/NAPS	1.56	1.42	1.78	1.94	1.50	1.30	1.19	19.76%
YoY %	9.86%	-20.22%	-8.25%	29.33%	15.38%	9.24%	-	-
Horiz. %	131.09%	119.33%	149.58%	163.03%	126.05%	109.24%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos