[IJM] YoY Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -1637.33%
YoY- -1475.47%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 3,944,344 4,646,592 4,885,256 4,420,936 2,072,140 1,518,296 1,284,888 20.54%
PBT 699,028 495,456 665,192 -2,775,668 349,540 253,784 233,768 20.01%
Tax -190,072 -150,548 -148,752 -139,928 -88,108 -72,692 -70,980 17.83%
NP 508,956 344,908 516,440 -2,915,596 261,432 181,092 162,788 20.91%
-
NP to SH 342,960 283,296 365,308 -2,987,580 217,204 142,732 162,788 13.21%
-
Tax Rate 27.19% 30.39% 22.36% - 25.21% 28.64% 30.36% -
Total Cost 3,435,388 4,301,684 4,368,816 7,336,532 1,810,708 1,337,204 1,122,100 20.49%
-
Net Worth 3,996,212 4,877,944 4,639,240 4,205,151 2,155,422 1,811,811 1,530,482 17.33%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 171,163 - - - 80,551 -
Div Payout % - - 46.85% - - - 49.48% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 3,996,212 4,877,944 4,639,240 4,205,151 2,155,422 1,811,811 1,530,482 17.33%
NOSH 1,332,070 938,066 857,530 836,014 488,757 461,020 402,758 22.05%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 12.90% 7.42% 10.57% -65.95% 12.62% 11.93% 12.67% -
ROE 8.58% 5.81% 7.87% -71.05% 10.08% 7.88% 10.64% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 296.11 495.34 569.69 528.81 423.96 329.33 319.02 -1.23%
EPS 25.72 30.20 42.60 -357.36 44.44 30.96 38.64 -6.55%
DPS 0.00 0.00 19.96 0.00 0.00 0.00 20.00 -
NAPS 3.00 5.20 5.41 5.03 4.41 3.93 3.80 -3.86%
Adjusted Per Share Value based on latest NOSH - 836,014
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 108.14 127.39 133.93 121.20 56.81 41.62 35.23 20.54%
EPS 9.40 7.77 10.02 -81.91 5.95 3.91 4.46 13.22%
DPS 0.00 0.00 4.69 0.00 0.00 0.00 2.21 -
NAPS 1.0956 1.3373 1.2719 1.1529 0.5909 0.4967 0.4196 17.33%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 4.92 4.14 3.93 8.35 5.60 4.92 4.78 -
P/RPS 1.66 0.84 0.69 1.58 1.32 1.49 1.50 1.70%
P/EPS 19.11 13.71 9.23 -2.34 12.60 15.89 11.83 8.31%
EY 5.23 7.29 10.84 -42.80 7.94 6.29 8.46 -7.69%
DY 0.00 0.00 5.08 0.00 0.00 0.00 4.18 -
P/NAPS 1.64 0.80 0.73 1.66 1.27 1.25 1.26 4.48%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 25/08/09 26/08/08 29/08/07 16/08/06 10/08/05 18/08/04 -
Price 4.95 4.19 3.61 7.15 5.75 5.00 4.56 -
P/RPS 1.67 0.85 0.63 1.35 1.36 1.52 1.43 2.61%
P/EPS 19.23 13.87 8.47 -2.00 12.94 16.15 11.28 9.29%
EY 5.20 7.21 11.80 -49.98 7.73 6.19 8.86 -8.49%
DY 0.00 0.00 5.53 0.00 0.00 0.00 4.39 -
P/NAPS 1.65 0.81 0.67 1.42 1.30 1.27 1.20 5.44%

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