[IJM] YoY Quarter 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- -8.35%
YoY- 4.04%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Revenue 936,308 1,043,816 1,103,512 584,704 413,390 303,374 313,140 19.12%
PBT 160,562 125,373 237,298 84,329 74,647 61,570 50,116 20.45%
Tax -46,663 -38,480 -65,031 -28,166 -21,718 -19,927 -13,897 21.35%
NP 113,899 86,893 172,267 56,163 52,929 41,643 36,219 20.09%
-
NP to SH 83,648 57,625 133,479 43,242 41,561 41,643 36,219 14.31%
-
Tax Rate 29.06% 30.69% 27.40% 33.40% 29.09% 32.36% 27.73% -
Total Cost 822,409 956,923 931,245 528,541 360,461 261,731 276,921 18.99%
-
Net Worth 5,042,703 4,571,171 4,469,239 2,304,209 2,214,041 1,746,465 1,409,766 22.59%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Div - - - - - 45,362 - -
Div Payout % - - - - - 108.93% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Net Worth 5,042,703 4,571,171 4,469,239 2,304,209 2,214,041 1,746,465 1,409,766 22.59%
NOSH 1,323,544 882,465 854,539 507,535 477,164 453,627 374,937 22.33%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
NP Margin 12.16% 8.32% 15.61% 9.61% 12.80% 13.73% 11.57% -
ROE 1.66% 1.26% 2.99% 1.88% 1.88% 2.38% 2.57% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
RPS 70.74 118.28 129.14 115.20 86.63 66.88 83.52 -2.61%
EPS 6.32 6.53 15.62 8.52 8.71 9.18 9.66 -6.55%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 3.81 5.18 5.23 4.54 4.64 3.85 3.76 0.21%
Adjusted Per Share Value based on latest NOSH - 507,535
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
RPS 26.75 29.82 31.52 16.70 11.81 8.67 8.95 19.12%
EPS 2.39 1.65 3.81 1.24 1.19 1.19 1.03 14.39%
DPS 0.00 0.00 0.00 0.00 0.00 1.30 0.00 -
NAPS 1.4405 1.3058 1.2767 0.6582 0.6325 0.4989 0.4027 22.59%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 30/09/03 -
Price 4.48 2.00 6.14 7.35 4.40 4.74 4.70 -
P/RPS 6.33 1.69 4.75 6.38 5.08 7.09 5.63 1.89%
P/EPS 70.89 30.63 39.31 86.27 50.52 51.63 48.65 6.20%
EY 1.41 3.27 2.54 1.16 1.98 1.94 2.06 -5.87%
DY 0.00 0.00 0.00 0.00 0.00 2.11 0.00 -
P/NAPS 1.18 0.39 1.17 1.62 0.95 1.23 1.25 -0.91%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/03 CAGR
Date 25/02/10 24/02/09 26/02/08 27/02/07 13/03/06 25/02/05 13/11/03 -
Price 4.43 2.54 5.11 8.80 4.96 4.80 5.20 -
P/RPS 6.26 2.15 3.96 7.64 5.73 7.18 6.23 0.07%
P/EPS 70.09 38.90 32.71 103.29 56.95 52.29 53.83 4.30%
EY 1.43 2.57 3.06 0.97 1.76 1.91 1.86 -4.11%
DY 0.00 0.00 0.00 0.00 0.00 2.08 0.00 -
P/NAPS 1.16 0.49 0.98 1.94 1.07 1.25 1.38 -2.73%

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