[IJM] YoY TTM Result on 30-Sep-2005 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
11-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 0.32%
YoY- -4.28%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 CAGR
Revenue 4,795,164 3,493,905 2,042,435 1,618,248 1,194,672 1,557,568 1,059,755 27.28%
PBT 736,641 -374,082 305,225 233,049 222,016 215,286 111,827 35.15%
Tax -159,755 -119,242 -80,217 -70,875 -69,778 -78,526 -44,217 22.78%
NP 576,886 -493,324 225,008 162,174 152,238 136,760 67,610 40.86%
-
NP to SH 429,197 -561,971 184,236 145,719 152,238 136,760 67,610 34.35%
-
Tax Rate 21.69% - 26.28% 30.41% 31.43% 36.48% 39.54% -
Total Cost 4,218,278 3,987,229 1,817,427 1,456,074 1,042,434 1,420,808 992,145 26.02%
-
Net Worth 4,803,270 4,330,699 2,190,546 1,888,284 1,678,901 1,487,154 1,377,307 22.09%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 CAGR
Div 257,222 27,747 97,458 23,427 59,160 43,649 35,635 37.14%
Div Payout % 59.93% 0.00% 52.90% 16.08% 38.86% 31.92% 52.71% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 CAGR
Net Worth 4,803,270 4,330,699 2,190,546 1,888,284 1,678,901 1,487,154 1,377,307 22.09%
NOSH 857,726 852,499 495,598 468,556 442,981 368,107 360,551 14.85%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 CAGR
NP Margin 12.03% -14.12% 11.02% 10.02% 12.74% 8.78% 6.38% -
ROE 8.94% -12.98% 8.41% 7.72% 9.07% 9.20% 4.91% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 CAGR
RPS 559.05 409.84 412.11 345.37 269.69 423.13 293.93 10.82%
EPS 50.04 -65.92 37.17 31.10 34.37 37.15 18.75 16.98%
DPS 29.99 3.25 19.66 5.00 13.36 11.86 9.88 19.41%
NAPS 5.60 5.08 4.42 4.03 3.79 4.04 3.82 6.30%
Adjusted Per Share Value based on latest NOSH - 468,556
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 CAGR
RPS 136.98 99.81 58.35 46.23 34.13 44.49 30.27 27.28%
EPS 12.26 -16.05 5.26 4.16 4.35 3.91 1.93 34.37%
DPS 7.35 0.79 2.78 0.67 1.69 1.25 1.02 37.10%
NAPS 1.3721 1.2371 0.6258 0.5394 0.4796 0.4248 0.3934 22.09%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/06/03 - -
Price 3.36 7.95 6.20 4.86 4.60 4.80 0.00 -
P/RPS 0.60 1.94 1.50 1.41 1.71 1.13 0.00 -
P/EPS 6.71 -12.06 16.68 15.63 13.39 12.92 0.00 -
EY 14.89 -8.29 6.00 6.40 7.47 7.74 0.00 -
DY 8.93 0.41 3.17 1.03 2.90 2.47 0.00 -
P/NAPS 0.60 1.56 1.40 1.21 1.21 1.19 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 30/06/02 CAGR
Date 25/11/08 28/11/07 15/11/06 11/11/05 24/11/04 20/08/03 29/08/02 -
Price 1.71 7.90 6.65 4.68 4.66 4.86 0.00 -
P/RPS 0.31 1.93 1.61 1.36 1.73 1.15 0.00 -
P/EPS 3.42 -11.98 17.89 15.05 13.56 13.08 0.00 -
EY 29.26 -8.34 5.59 6.65 7.37 7.64 0.00 -
DY 17.54 0.41 2.96 1.07 2.87 2.44 0.00 -
P/NAPS 0.31 1.56 1.50 1.16 1.23 1.20 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