[IJM] YoY Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 32.15%
YoY- 145.43%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 3,303,881 2,672,935 3,147,063 3,422,796 3,324,501 1,623,022 1,319,762 16.51%
PBT 610,771 588,836 415,189 460,254 -293,715 246,327 212,919 19.19%
Tax -167,215 -127,519 -124,642 -123,470 -145,580 -68,293 -61,795 18.03%
NP 443,556 461,317 290,547 336,784 -439,295 178,034 151,124 19.64%
-
NP to SH 325,041 328,834 221,536 236,869 -521,346 144,724 119,240 18.18%
-
Tax Rate 27.38% 21.66% 30.02% 26.83% - 27.72% 29.02% -
Total Cost 2,860,325 2,211,618 2,856,516 3,086,012 3,763,796 1,444,988 1,168,638 16.08%
-
Net Worth 5,196,280 4,030,550 5,018,146 4,486,220 4,434,281 2,257,893 2,176,528 15.60%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 54,697 53,740 - 259,733 - 49,733 23,453 15.15%
Div Payout % 16.83% 16.34% - 109.65% - 34.36% 19.67% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 5,196,280 4,030,550 5,018,146 4,486,220 4,434,281 2,257,893 2,176,528 15.60%
NOSH 1,367,442 1,343,516 1,317,098 866,065 847,854 497,333 469,079 19.51%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 13.43% 17.26% 9.23% 9.84% -13.21% 10.97% 11.45% -
ROE 6.26% 8.16% 4.41% 5.28% -11.76% 6.41% 5.48% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 241.61 198.95 238.94 395.21 392.11 326.34 281.35 -2.50%
EPS 23.77 24.48 16.82 27.35 -61.49 29.10 25.42 -1.11%
DPS 4.00 4.00 0.00 29.99 0.00 10.00 5.00 -3.64%
NAPS 3.80 3.00 3.81 5.18 5.23 4.54 4.64 -3.27%
Adjusted Per Share Value based on latest NOSH - 882,465
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 94.38 76.36 89.90 97.78 94.97 46.36 37.70 16.51%
EPS 9.29 9.39 6.33 6.77 -14.89 4.13 3.41 18.17%
DPS 1.56 1.54 0.00 7.42 0.00 1.42 0.67 15.11%
NAPS 1.4844 1.1514 1.4335 1.2816 1.2667 0.645 0.6218 15.59%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 5.65 6.23 4.48 2.00 6.14 7.35 4.40 -
P/RPS 2.34 3.13 1.87 0.51 1.57 2.25 1.56 6.98%
P/EPS 23.77 25.45 26.63 7.31 -9.99 25.26 17.31 5.42%
EY 4.21 3.93 3.75 13.68 -10.01 3.96 5.78 -5.14%
DY 0.71 0.64 0.00 15.00 0.00 1.36 1.14 -7.58%
P/NAPS 1.49 2.08 1.18 0.39 1.17 1.62 0.95 7.78%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 23/02/11 25/02/10 24/02/09 26/02/08 27/02/07 13/03/06 -
Price 5.92 6.25 4.43 2.54 5.11 8.80 4.96 -
P/RPS 2.45 3.14 1.85 0.64 1.30 2.70 1.76 5.66%
P/EPS 24.91 25.54 26.34 9.29 -8.31 30.24 19.51 4.15%
EY 4.02 3.92 3.80 10.77 -12.03 3.31 5.13 -3.98%
DY 0.68 0.64 0.00 11.81 0.00 1.14 1.01 -6.37%
P/NAPS 1.56 2.08 1.16 0.49 0.98 1.94 1.07 6.48%

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