[IJM] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -6.56%
YoY- 39.59%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 CAGR
Revenue 4,421,510 4,757,960 4,441,978 2,076,636 1,574,146 1,318,254 1,654,398 17.01%
PBT 509,254 669,762 -1,062,026 323,996 244,370 235,682 215,226 14.75%
Tax -155,958 -169,980 -161,098 -80,254 -66,062 -81,196 -75,760 12.23%
NP 353,296 499,782 -1,223,124 243,742 178,308 154,486 139,466 16.01%
-
NP to SH 275,776 358,488 -1,309,650 202,964 145,398 154,486 139,466 11.51%
-
Tax Rate 30.62% 25.38% - 24.77% 27.03% 34.45% 35.20% -
Total Cost 4,068,214 4,258,178 5,665,102 1,832,894 1,395,838 1,163,768 1,514,932 17.10%
-
Net Worth 4,884,315 4,805,009 4,290,057 2,176,372 1,874,452 1,576,937 1,487,440 20.92%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 CAGR
Div - 514,650 - 98,478 46,512 41,607 36,817 -
Div Payout % - 143.56% - 48.52% 31.99% 26.93% 26.40% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 CAGR
Net Worth 4,884,315 4,805,009 4,290,057 2,176,372 1,874,452 1,576,937 1,487,440 20.92%
NOSH 939,291 858,037 844,499 492,392 465,124 416,078 368,178 16.14%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 CAGR
NP Margin 7.99% 10.50% -27.54% 11.74% 11.33% 11.72% 8.43% -
ROE 5.65% 7.46% -30.53% 9.33% 7.76% 9.80% 9.38% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 CAGR
RPS 470.73 554.52 525.99 421.74 338.44 316.83 449.35 0.74%
EPS 29.36 41.78 -155.08 41.22 31.26 35.74 37.88 -3.98%
DPS 0.00 59.98 0.00 20.00 10.00 10.00 10.00 -
NAPS 5.20 5.60 5.08 4.42 4.03 3.79 4.04 4.11%
Adjusted Per Share Value based on latest NOSH - 495,598
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 CAGR
RPS 121.22 130.44 121.78 56.93 43.16 36.14 45.36 17.00%
EPS 7.56 9.83 -35.90 5.56 3.99 4.24 3.82 11.52%
DPS 0.00 14.11 0.00 2.70 1.28 1.14 1.01 -
NAPS 1.3391 1.3173 1.1761 0.5967 0.5139 0.4323 0.4078 20.92%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/06/03 -
Price 4.50 3.36 7.95 6.20 4.86 4.60 4.80 -
P/RPS 0.96 0.61 1.51 1.47 1.44 1.45 1.07 -1.71%
P/EPS 15.33 8.04 -5.13 15.04 15.55 12.39 12.67 3.09%
EY 6.52 12.43 -19.51 6.65 6.43 8.07 7.89 -3.00%
DY 0.00 17.85 0.00 3.23 2.06 2.17 2.08 -
P/NAPS 0.87 0.60 1.56 1.40 1.21 1.21 1.19 -4.88%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 CAGR
Date 24/11/09 25/11/08 28/11/07 15/11/06 11/11/05 24/11/04 20/08/03 -
Price 4.63 1.71 7.90 6.65 4.68 4.66 4.86 -
P/RPS 0.98 0.31 1.50 1.58 1.38 1.47 1.08 -1.54%
P/EPS 15.77 4.09 -5.09 16.13 14.97 12.55 12.83 3.35%
EY 6.34 24.43 -19.63 6.20 6.68 7.97 7.79 -3.23%
DY 0.00 35.08 0.00 3.01 2.14 2.15 2.06 -
P/NAPS 0.89 0.31 1.56 1.50 1.16 1.23 1.20 -4.66%

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