[IJM] YoY Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 12.33%
YoY- -745.26%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,771,590 2,210,755 2,378,980 2,220,989 1,038,318 787,073 659,127 17.90%
PBT 368,969 254,627 334,881 -531,013 161,998 122,185 117,841 20.94%
Tax -90,861 -77,979 -84,990 -80,549 -40,127 -33,031 -40,598 14.36%
NP 278,108 176,648 249,891 -611,562 121,871 89,154 77,243 23.78%
-
NP to SH 200,871 137,888 179,244 -654,825 101,482 72,699 77,243 17.25%
-
Tax Rate 24.63% 30.62% 25.38% - 24.77% 27.03% 34.45% -
Total Cost 1,493,482 2,034,107 2,129,089 2,832,551 916,447 697,919 581,884 17.00%
-
Net Worth 4,020,422 4,884,315 4,805,009 4,290,057 2,176,372 1,874,452 1,576,937 16.87%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 53,605 - 257,325 - 49,239 23,256 20,803 17.07%
Div Payout % 26.69% - 143.56% - 48.52% 31.99% 26.93% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 4,020,422 4,884,315 4,805,009 4,290,057 2,176,372 1,874,452 1,576,937 16.87%
NOSH 1,340,140 939,291 858,037 844,499 492,392 465,124 416,078 21.51%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 15.70% 7.99% 10.50% -27.54% 11.74% 11.33% 11.72% -
ROE 5.00% 2.82% 3.73% -15.26% 4.66% 3.88% 4.90% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 132.19 235.36 277.26 262.99 210.87 169.22 158.41 -2.96%
EPS 14.99 14.68 20.89 -77.54 20.61 15.63 17.87 -2.88%
DPS 4.00 0.00 29.99 0.00 10.00 5.00 5.00 -3.64%
NAPS 3.00 5.20 5.60 5.08 4.42 4.03 3.79 -3.81%
Adjusted Per Share Value based on latest NOSH - 852,499
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 50.61 63.15 67.96 63.45 29.66 22.48 18.83 17.90%
EPS 5.74 3.94 5.12 -18.71 2.90 2.08 2.21 17.23%
DPS 1.53 0.00 7.35 0.00 1.41 0.66 0.59 17.20%
NAPS 1.1485 1.3953 1.3726 1.2255 0.6217 0.5355 0.4505 16.87%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 5.19 4.50 3.36 7.95 6.20 4.86 4.60 -
P/RPS 3.93 1.91 1.21 3.02 2.94 2.87 2.90 5.19%
P/EPS 34.63 30.65 16.08 -10.25 30.08 31.09 24.78 5.73%
EY 2.89 3.26 6.22 -9.75 3.32 3.22 4.04 -5.42%
DY 0.77 0.00 8.93 0.00 1.61 1.03 1.09 -5.62%
P/NAPS 1.73 0.87 0.60 1.56 1.40 1.21 1.21 6.13%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 24/11/09 25/11/08 28/11/07 15/11/06 11/11/05 24/11/04 -
Price 5.69 4.63 1.71 7.90 6.65 4.68 4.66 -
P/RPS 4.30 1.97 0.62 3.00 3.15 2.77 2.94 6.53%
P/EPS 37.96 31.54 8.19 -10.19 32.27 29.94 25.10 7.13%
EY 2.63 3.17 12.22 -9.82 3.10 3.34 3.98 -6.66%
DY 0.70 0.00 17.54 0.00 1.50 1.07 1.07 -6.82%
P/NAPS 1.90 0.89 0.31 1.56 1.50 1.16 1.23 7.51%

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