[IJM] YoY TTM Result on 30-Jun-2006 [#1]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

16-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

30-Jun-2006 [#1]

Profit Trend

QoQ- 11.98%

YoY- 19.84%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/03/04	CAGR
TTM Result
Revenue	4,541,628	4,753,253	2,898,433	1,929,651	1,548,654	1,169,907	1,284,999	27.17%
YoY %	-4.45%	63.99%	50.21%	24.60%	32.37%	-8.96%	-	-
Horiz. %	353.43%	369.90%	225.56%	150.17%	120.52%	91.04%	100.00%	-
PBT	486,236	730,962	-462,373	289,351	233,709	212,733	217,265	16.57%
YoY %	-33.48%	258.09%	-259.80%	23.81%	9.86%	-2.09%	-	-
Horiz. %	223.80%	336.44%	-212.82%	133.18%	107.57%	97.91%	100.00%	-
Tax	-127,152	-157,520	-91,775	-76,975	-78,870	-60,822	-63,645	14.08%
YoY %	19.28%	-71.64%	-19.23%	2.40%	-29.67%	4.44%	-	-
Horiz. %	199.78%	247.50%	144.20%	120.94%	123.92%	95.56%	100.00%	-
NP	359,084	573,442	-554,148	212,376	154,839	151,911	153,620	17.54%
YoY %	-37.38%	203.48%	-360.93%	37.16%	1.93%	-1.11%	-	-
Horiz. %	233.75%	373.29%	-360.73%	138.25%	100.79%	98.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	269,709	433,350	-606,860	174,071	145,249	151,911	153,620	11.31%
YoY %	-37.76%	171.41%	-448.63%	19.84%	-4.39%	-1.11%	-	-
Horiz. %	175.57%	282.09%	-395.04%	113.31%	94.55%	98.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.15%	21.55%	-	26.60%	33.75%	28.59%	29.29%	-
YoY %	21.35%	0.00%	-	-21.19%	18.05%	-2.39%	-	-
Horiz. %	89.28%	73.57%	-	90.82%	115.23%	97.61%	100.00%	-
Total Cost	4,182,544	4,179,811	3,452,581	1,717,275	1,393,815	1,017,996	1,131,379	28.26%
YoY %	0.07%	21.06%	101.05%	23.21%	36.92%	-10.02%	-	-
Horiz. %	369.69%	369.44%	305.17%	151.79%	123.20%	89.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,877,944	4,639,240	4,205,151	2,155,422	1,811,811	1,600,917	1,488,728	25.35%
YoY %	5.15%	10.32%	95.10%	18.97%	13.17%	7.54%	-	-
Horiz. %	327.66%	311.62%	282.47%	144.78%	121.70%	107.54%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/03/04	CAGR
Dividend
Div	261,306	42,790	77,307	71,326	-	59,160	56,501	33.85%
YoY %	510.67%	-44.65%	8.39%	0.00%	-	4.71%	-	-
Horiz. %	462.48%	75.73%	136.82%	126.24%	-	104.71%	100.00%	-
Div Payout %	96.88%	9.87%	0.00%	40.98%	-	38.94%	36.78%	-
YoY %	881.56%	0.00%	0.00%	0.00%	-	5.87%	-	-
Horiz. %	263.40%	26.84%	0.00%	111.42%	-	105.87%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/03/04	CAGR
Equity
Net Worth	4,877,944	4,639,240	4,205,151	2,155,422	1,811,811	1,600,917	1,488,728	25.35%
YoY %	5.15%	10.32%	95.10%	18.97%	13.17%	7.54%	-	-
Horiz. %	327.66%	311.62%	282.47%	144.78%	121.70%	107.54%	100.00%	-
NOSH	938,066	857,530	836,014	488,757	461,020	421,294	383,692	18.55%
YoY %	9.39%	2.57%	71.05%	6.02%	9.43%	9.80%	-	-
Horiz. %	244.48%	223.49%	217.89%	127.38%	120.15%	109.80%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/03/04	CAGR
Ratio Analysis
NP Margin	7.91%	12.06%	-19.12%	11.01%	10.00%	12.98%	11.95%	-
YoY %	-34.41%	163.08%	-273.66%	10.10%	-22.96%	8.62%	-	-
Horiz. %	66.19%	100.92%	-160.00%	92.13%	83.68%	108.62%	100.00%	-
ROE	5.53%	9.34%	-14.43%	8.08%	8.02%	9.49%	10.32%	-
YoY %	-40.79%	164.73%	-278.59%	0.75%	-15.49%	-8.04%	-	-
Horiz. %	53.59%	90.50%	-139.83%	78.29%	77.71%	91.96%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/03/04	CAGR
Per Share
RPS	484.15	554.30	346.70	394.81	335.92	277.69	334.90	7.26%
YoY %	-12.66%	59.88%	-12.19%	17.53%	20.97%	-17.08%	-	-
Horiz. %	144.57%	165.51%	103.52%	117.89%	100.30%	82.92%	100.00%	-
EPS	28.75	50.53	-72.59	35.61	31.51	36.06	40.04	-6.11%
YoY %	-43.10%	169.61%	-303.85%	13.01%	-12.62%	-9.94%	-	-
Horiz. %	71.80%	126.20%	-181.29%	88.94%	78.70%	90.06%	100.00%	-
DPS	27.86	4.99	9.25	14.59	0.00	14.04	14.73	12.90%
YoY %	458.32%	-46.05%	-36.60%	0.00%	0.00%	-4.68%	-	-
Horiz. %	189.14%	33.88%	62.80%	99.05%	0.00%	95.32%	100.00%	-
NAPS	5.20	5.41	5.03	4.41	3.93	3.80	3.88	5.73%
YoY %	-3.88%	7.55%	14.06%	12.21%	3.42%	-2.06%	-	-
Horiz. %	134.02%	139.43%	129.64%	113.66%	101.29%	97.94%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 488,757
RPS	124.51	130.31	79.46	52.90	42.46	32.07	35.23	27.17%
YoY %	-4.45%	63.99%	50.21%	24.59%	32.40%	-8.97%	-	-
Horiz. %	353.42%	369.88%	225.55%	150.16%	120.52%	91.03%	100.00%	-
EPS	7.39	11.88	-16.64	4.77	3.98	4.16	4.21	11.30%
YoY %	-37.79%	171.39%	-448.85%	19.85%	-4.33%	-1.19%	-	-
Horiz. %	175.53%	282.19%	-395.25%	113.30%	94.54%	98.81%	100.00%	-
DPS	7.16	1.17	2.12	1.96	0.00	1.62	1.55	33.82%
YoY %	511.97%	-44.81%	8.16%	0.00%	0.00%	4.52%	-	-
Horiz. %	461.94%	75.48%	136.77%	126.45%	0.00%	104.52%	100.00%	-
NAPS	1.3373	1.2719	1.1529	0.5909	0.4967	0.4389	0.4081	25.35%
YoY %	5.14%	10.32%	95.11%	18.97%	13.17%	7.55%	-	-
Horiz. %	327.69%	311.66%	282.50%	144.79%	121.71%	107.55%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	31/03/04	-
Price	4.14	3.93	8.35	5.60	4.92	4.78	4.98	-
P/RPS	0.86	0.71	2.41	1.42	1.46	1.72	1.49	-9.93%
YoY %	21.13%	-70.54%	69.72%	-2.74%	-15.12%	15.44%	-	-
Horiz. %	57.72%	47.65%	161.74%	95.30%	97.99%	115.44%	100.00%	-
P/EPS	14.40	7.78	-11.50	15.72	15.62	13.26	12.44	2.82%
YoY %	85.09%	167.65%	-173.16%	0.64%	17.80%	6.59%	-	-
Horiz. %	115.76%	62.54%	-92.44%	126.37%	125.56%	106.59%	100.00%	-
EY	6.94	12.86	-8.69	6.36	6.40	7.54	8.04	-2.76%
YoY %	-46.03%	247.99%	-236.64%	-0.62%	-15.12%	-6.22%	-	-
Horiz. %	86.32%	159.95%	-108.08%	79.10%	79.60%	93.78%	100.00%	-
DY	6.73	1.27	1.11	2.61	0.00	2.94	2.96	16.92%
YoY %	429.92%	14.41%	-57.47%	0.00%	0.00%	-0.68%	-	-
Horiz. %	227.36%	42.91%	37.50%	88.18%	0.00%	99.32%	100.00%	-
P/NAPS	0.80	0.73	1.66	1.27	1.25	1.26	1.28	-8.56%
YoY %	9.59%	-56.02%	30.71%	1.60%	-0.79%	-1.56%	-	-
Horiz. %	62.50%	57.03%	129.69%	99.22%	97.66%	98.44%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	25/08/09	26/08/08	29/08/07	16/08/06	10/08/05	18/08/04	19/05/04	-
Price	4.19	3.61	7.15	5.75	5.00	4.56	4.60	-
P/RPS	0.87	0.65	2.06	1.46	1.49	1.64	1.37	-8.28%
YoY %	33.85%	-68.45%	41.10%	-2.01%	-9.15%	19.71%	-	-
Horiz. %	63.50%	47.45%	150.36%	106.57%	108.76%	119.71%	100.00%	-
P/EPS	14.57	7.14	-9.85	16.14	15.87	12.65	11.49	4.62%
YoY %	104.06%	172.49%	-161.03%	1.70%	25.45%	10.10%	-	-
Horiz. %	126.81%	62.14%	-85.73%	140.47%	138.12%	110.10%	100.00%	-
EY	6.86	14.00	-10.15	6.19	6.30	7.91	8.70	-4.42%
YoY %	-51.00%	237.93%	-263.97%	-1.75%	-20.35%	-9.08%	-	-
Horiz. %	78.85%	160.92%	-116.67%	71.15%	72.41%	90.92%	100.00%	-
DY	6.65	1.38	1.29	2.54	0.00	3.08	3.20	14.94%
YoY %	381.88%	6.98%	-49.21%	0.00%	0.00%	-3.75%	-	-
Horiz. %	207.81%	43.12%	40.31%	79.38%	0.00%	96.25%	100.00%	-
P/NAPS	0.81	0.67	1.42	1.30	1.27	1.20	1.19	-7.06%
YoY %	20.90%	-52.82%	9.23%	2.36%	5.83%	0.84%	-	-
Horiz. %	68.07%	56.30%	119.33%	109.24%	106.72%	100.84%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos