[IJM] QoQ Quarter Result on 31-Dec-2007 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 44.98%
YoY- 208.68%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,157,666 1,221,314 1,312,672 1,103,512 1,115,755 1,105,234 688,212 41.30%
PBT 168,583 166,298 164,462 237,298 162,904 -693,917 72,602 75.08%
Tax -47,802 -37,188 -9,734 -65,031 -45,567 -34,982 -10,527 173.46%
NP 120,781 129,110 154,728 172,267 117,337 -728,899 62,075 55.66%
-
NP to SH 87,917 91,327 116,474 133,479 92,070 -746,895 49,612 46.28%
-
Tax Rate 28.36% 22.36% 5.92% 27.40% 27.97% - 14.50% -
Total Cost 1,036,885 1,092,204 1,157,944 931,245 998,418 1,834,133 626,137 39.84%
-
Net Worth 4,803,270 4,639,240 4,626,343 4,469,239 4,330,699 4,205,151 2,530,545 53.12%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 214,431 42,790 - - - - 27,747 289.43%
Div Payout % 243.90% 46.85% - - - - 55.93% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 4,803,270 4,639,240 4,626,343 4,469,239 4,330,699 4,205,151 2,530,545 53.12%
NOSH 857,726 857,530 858,319 854,539 852,499 836,014 554,944 33.57%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.43% 10.57% 11.79% 15.61% 10.52% -65.95% 9.02% -
ROE 1.83% 1.97% 2.52% 2.99% 2.13% -17.76% 1.96% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 134.97 142.42 152.94 129.14 130.88 132.20 124.01 5.79%
EPS 10.25 10.65 13.57 15.62 10.80 -89.34 8.94 9.51%
DPS 25.00 4.99 0.00 0.00 0.00 0.00 5.00 191.54%
NAPS 5.60 5.41 5.39 5.23 5.08 5.03 4.56 14.63%
Adjusted Per Share Value based on latest NOSH - 854,539
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 33.07 34.89 37.50 31.52 31.87 31.57 19.66 41.30%
EPS 2.51 2.61 3.33 3.81 2.63 -21.34 1.42 46.04%
DPS 6.13 1.22 0.00 0.00 0.00 0.00 0.79 290.48%
NAPS 1.3721 1.3253 1.3216 1.2767 1.2371 1.2013 0.7229 53.11%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.36 3.93 4.36 6.14 7.95 8.35 8.65 -
P/RPS 2.49 2.76 2.85 4.75 6.07 6.32 6.97 -49.55%
P/EPS 32.78 36.90 32.13 39.31 73.61 -9.35 96.76 -51.30%
EY 3.05 2.71 3.11 2.54 1.36 -10.70 1.03 105.80%
DY 7.44 1.27 0.00 0.00 0.00 0.00 0.58 445.43%
P/NAPS 0.60 0.73 0.81 1.17 1.56 1.66 1.90 -53.52%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 27/05/08 26/02/08 28/11/07 29/08/07 30/05/07 -
Price 1.71 3.61 4.18 5.11 7.90 7.15 8.10 -
P/RPS 1.27 2.53 2.73 3.96 6.04 5.41 6.53 -66.33%
P/EPS 16.68 33.90 30.80 32.71 73.15 -8.00 90.60 -67.53%
EY 5.99 2.95 3.25 3.06 1.37 -12.50 1.10 208.56%
DY 14.62 1.38 0.00 0.00 0.00 0.00 0.62 717.59%
P/NAPS 0.31 0.67 0.78 0.98 1.56 1.42 1.78 -68.71%

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