[IJM] YoY Quarter Result on 30-Sep-2008 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -3.73%
YoY- -4.51%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,097,727 785,504 1,049,107 1,157,666 1,115,755 520,283 407,499 17.94%
PBT 161,440 194,212 130,763 168,583 162,904 74,613 58,739 18.34%
Tax -50,250 -43,343 -40,342 -47,802 -45,567 -18,100 -14,858 22.50%
NP 111,190 150,869 90,421 120,781 117,337 56,513 43,881 16.75%
-
NP to SH 74,777 115,131 67,064 87,917 92,070 47,181 37,016 12.42%
-
Tax Rate 31.13% 22.32% 30.85% 28.36% 27.97% 24.26% 25.29% -
Total Cost 986,537 634,635 958,686 1,036,885 998,418 463,770 363,618 18.08%
-
Net Worth 5,172,647 4,038,894 4,884,212 4,803,270 4,330,699 2,190,546 1,888,284 18.27%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 54,882 53,851 - 214,431 - 49,559 23,427 15.23%
Div Payout % 73.39% 46.77% - 243.90% - 105.04% 63.29% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 5,172,647 4,038,894 4,884,212 4,803,270 4,330,699 2,190,546 1,888,284 18.27%
NOSH 1,372,055 1,346,298 939,271 857,726 852,499 495,598 468,556 19.60%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 10.13% 19.21% 8.62% 10.43% 10.52% 10.86% 10.77% -
ROE 1.45% 2.85% 1.37% 1.83% 2.13% 2.15% 1.96% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 80.01 58.35 111.69 134.97 130.88 104.98 86.97 -1.37%
EPS 5.45 8.55 7.14 10.25 10.80 9.52 7.90 -5.99%
DPS 4.00 4.00 0.00 25.00 0.00 10.00 5.00 -3.64%
NAPS 3.77 3.00 5.20 5.60 5.08 4.42 4.03 -1.10%
Adjusted Per Share Value based on latest NOSH - 857,726
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 31.36 22.44 29.97 33.07 31.87 14.86 11.64 17.95%
EPS 2.14 3.29 1.92 2.51 2.63 1.35 1.06 12.41%
DPS 1.57 1.54 0.00 6.13 0.00 1.42 0.67 15.24%
NAPS 1.4776 1.1538 1.3952 1.3721 1.2371 0.6258 0.5394 18.27%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 5.00 5.19 4.50 3.36 7.95 6.20 4.86 -
P/RPS 6.25 8.90 4.03 2.49 6.07 5.91 5.59 1.87%
P/EPS 91.74 60.69 63.03 32.78 73.61 65.13 61.52 6.88%
EY 1.09 1.65 1.59 3.05 1.36 1.54 1.63 -6.48%
DY 0.80 0.77 0.00 7.44 0.00 1.61 1.03 -4.12%
P/NAPS 1.33 1.73 0.87 0.60 1.56 1.40 1.21 1.58%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 23/11/10 24/11/09 25/11/08 28/11/07 15/11/06 11/11/05 -
Price 5.60 5.69 4.63 1.71 7.90 6.65 4.68 -
P/RPS 7.00 9.75 4.15 1.27 6.04 6.33 5.38 4.48%
P/EPS 102.75 66.54 64.85 16.68 73.15 69.85 59.24 9.60%
EY 0.97 1.50 1.54 5.99 1.37 1.43 1.69 -8.83%
DY 0.71 0.70 0.00 14.62 0.00 1.50 1.07 -6.60%
P/NAPS 1.49 1.90 0.89 0.31 1.56 1.50 1.16 4.25%

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