[IJM] YoY Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 86.89%
YoY- 39.59%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 CAGR
Revenue 2,210,755 2,378,980 2,220,989 1,038,318 787,073 659,127 827,199 17.01%
PBT 254,627 334,881 -531,013 161,998 122,185 117,841 107,613 14.75%
Tax -77,979 -84,990 -80,549 -40,127 -33,031 -40,598 -37,880 12.23%
NP 176,648 249,891 -611,562 121,871 89,154 77,243 69,733 16.01%
-
NP to SH 137,888 179,244 -654,825 101,482 72,699 77,243 69,733 11.51%
-
Tax Rate 30.62% 25.38% - 24.77% 27.03% 34.45% 35.20% -
Total Cost 2,034,107 2,129,089 2,832,551 916,447 697,919 581,884 757,466 17.10%
-
Net Worth 4,884,315 4,805,009 4,290,057 2,176,372 1,874,452 1,576,937 1,487,440 20.92%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 CAGR
Div - 257,325 - 49,239 23,256 20,803 18,408 -
Div Payout % - 143.56% - 48.52% 31.99% 26.93% 26.40% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 CAGR
Net Worth 4,884,315 4,805,009 4,290,057 2,176,372 1,874,452 1,576,937 1,487,440 20.92%
NOSH 939,291 858,037 844,499 492,392 465,124 416,078 368,178 16.14%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 CAGR
NP Margin 7.99% 10.50% -27.54% 11.74% 11.33% 11.72% 8.43% -
ROE 2.82% 3.73% -15.26% 4.66% 3.88% 4.90% 4.69% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 CAGR
RPS 235.36 277.26 262.99 210.87 169.22 158.41 224.67 0.74%
EPS 14.68 20.89 -77.54 20.61 15.63 17.87 18.94 -3.98%
DPS 0.00 29.99 0.00 10.00 5.00 5.00 5.00 -
NAPS 5.20 5.60 5.08 4.42 4.03 3.79 4.04 4.11%
Adjusted Per Share Value based on latest NOSH - 495,598
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 CAGR
RPS 60.61 65.22 60.89 28.47 21.58 18.07 22.68 17.00%
EPS 3.78 4.91 -17.95 2.78 1.99 2.12 1.91 11.52%
DPS 0.00 7.05 0.00 1.35 0.64 0.57 0.50 -
NAPS 1.3391 1.3173 1.1761 0.5967 0.5139 0.4323 0.4078 20.92%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/06/03 -
Price 4.50 3.36 7.95 6.20 4.86 4.60 4.80 -
P/RPS 1.91 1.21 3.02 2.94 2.87 2.90 2.14 -1.80%
P/EPS 30.65 16.08 -10.25 30.08 31.09 24.78 25.34 3.08%
EY 3.26 6.22 -9.75 3.32 3.22 4.04 3.95 -3.02%
DY 0.00 8.93 0.00 1.61 1.03 1.09 1.04 -
P/NAPS 0.87 0.60 1.56 1.40 1.21 1.21 1.19 -4.88%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/06/03 CAGR
Date 24/11/09 25/11/08 28/11/07 15/11/06 11/11/05 24/11/04 20/08/03 -
Price 4.63 1.71 7.90 6.65 4.68 4.66 4.86 -
P/RPS 1.97 0.62 3.00 3.15 2.77 2.94 2.16 -1.46%
P/EPS 31.54 8.19 -10.19 32.27 29.94 25.10 25.66 3.35%
EY 3.17 12.22 -9.82 3.10 3.34 3.98 3.90 -3.25%
DY 0.00 17.54 0.00 1.50 1.07 1.07 1.03 -
P/NAPS 0.89 0.31 1.56 1.50 1.16 1.23 1.20 -4.66%

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