[IJM] YoY Cumulative 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- 64.02%
YoY- 0.3%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 CAGR
Revenue 3,422,796 3,324,501 1,623,022 1,319,762 962,501 1,140,339 949,750 22.73%
PBT 460,254 -293,715 246,327 212,919 179,411 157,729 132,799 21.97%
Tax -123,470 -145,580 -68,293 -61,795 -60,525 -51,777 -48,264 16.19%
NP 336,784 -439,295 178,034 151,124 118,886 105,952 84,535 24.71%
-
NP to SH 236,869 -521,346 144,724 119,240 118,886 105,952 84,535 17.89%
-
Tax Rate 26.83% - 27.72% 29.02% 33.74% 32.83% 36.34% -
Total Cost 3,086,012 3,763,796 1,444,988 1,168,638 843,615 1,034,387 865,215 22.53%
-
Net Worth 4,486,220 4,434,281 2,257,893 2,176,528 1,638,551 1,386,632 1,387,887 20.62%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 CAGR
Div 259,733 - 49,733 23,453 21,279 18,439 18,024 53.16%
Div Payout % 109.65% - 34.36% 19.67% 17.90% 17.40% 21.32% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 CAGR
Net Worth 4,486,220 4,434,281 2,257,893 2,176,528 1,638,551 1,386,632 1,387,887 20.62%
NOSH 866,065 847,854 497,333 469,079 425,597 368,785 360,490 15.03%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 CAGR
NP Margin 9.84% -13.21% 10.97% 11.45% 12.35% 9.29% 8.90% -
ROE 5.28% -11.76% 6.41% 5.48% 7.26% 7.64% 6.09% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 CAGR
RPS 395.21 392.11 326.34 281.35 226.15 309.21 263.46 6.69%
EPS 27.35 -61.49 29.10 25.42 27.06 28.73 23.45 2.48%
DPS 29.99 0.00 10.00 5.00 5.00 5.00 5.00 33.14%
NAPS 5.18 5.23 4.54 4.64 3.85 3.76 3.85 4.85%
Adjusted Per Share Value based on latest NOSH - 477,164
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 CAGR
RPS 97.78 94.97 46.36 37.70 27.50 32.58 27.13 22.73%
EPS 6.77 -14.89 4.13 3.41 3.40 3.03 2.41 17.94%
DPS 7.42 0.00 1.42 0.67 0.61 0.53 0.51 53.40%
NAPS 1.2816 1.2667 0.645 0.6218 0.4681 0.3961 0.3965 20.62%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 30/09/03 - -
Price 2.00 6.14 7.35 4.40 4.74 4.70 0.00 -
P/RPS 0.51 1.57 2.25 1.56 2.10 1.52 0.00 -
P/EPS 7.31 -9.99 25.26 17.31 16.97 16.36 0.00 -
EY 13.68 -10.01 3.96 5.78 5.89 6.11 0.00 -
DY 15.00 0.00 1.36 1.14 1.05 1.06 0.00 -
P/NAPS 0.39 1.17 1.62 0.95 1.23 1.25 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 30/09/02 CAGR
Date 24/02/09 26/02/08 27/02/07 13/03/06 25/02/05 13/11/03 20/11/02 -
Price 2.54 5.11 8.80 4.96 4.80 5.20 0.00 -
P/RPS 0.64 1.30 2.70 1.76 2.12 1.68 0.00 -
P/EPS 9.29 -8.31 30.24 19.51 17.18 18.10 0.00 -
EY 10.77 -12.03 3.31 5.13 5.82 5.53 0.00 -
DY 11.81 0.00 1.14 1.01 1.04 0.96 0.00 -
P/NAPS 0.49 0.98 1.94 1.07 1.25 1.38 0.00 -

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
Post a Comment