[IJM] YoY TTM Result on 31-Dec-2007 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 16.06%
YoY- -353.73%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 3,539,402 4,325,561 4,735,468 4,012,713 2,213,749 1,728,264 1,274,490 18.54%
PBT 751,671 483,605 624,716 -221,113 314,907 246,126 234,515 21.41%
Tax -157,737 -127,875 -133,204 -156,107 -86,665 -72,666 -80,406 11.87%
NP 593,934 355,730 491,512 -377,220 228,242 173,460 154,109 25.20%
-
NP to SH 439,878 274,879 353,343 -471,734 185,917 145,637 154,109 19.09%
-
Tax Rate 20.98% 26.44% 21.32% - 27.52% 29.52% 34.29% -
Total Cost 2,945,468 3,969,831 4,243,956 4,389,933 1,985,507 1,554,804 1,120,381 17.47%
-
Net Worth 4,054,969 5,042,703 4,571,171 4,469,239 2,304,209 2,214,041 1,746,465 15.06%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 199,613 46,874 257,222 27,747 97,458 23,427 66,427 20.11%
Div Payout % 45.38% 17.05% 72.80% 0.00% 52.42% 16.09% 43.10% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 4,054,969 5,042,703 4,571,171 4,469,239 2,304,209 2,214,041 1,746,465 15.06%
NOSH 1,351,656 1,323,544 882,465 854,539 507,535 477,164 453,627 19.94%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 16.78% 8.22% 10.38% -9.40% 10.31% 10.04% 12.09% -
ROE 10.85% 5.45% 7.73% -10.56% 8.07% 6.58% 8.82% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 261.86 326.82 536.62 469.58 436.18 362.19 280.96 -1.16%
EPS 32.54 20.77 40.04 -55.20 36.63 30.52 33.97 -0.71%
DPS 15.00 3.54 29.15 3.25 19.20 4.91 14.64 0.40%
NAPS 3.00 3.81 5.18 5.23 4.54 4.64 3.85 -4.07%
Adjusted Per Share Value based on latest NOSH - 854,539
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 101.11 123.57 135.28 114.63 63.24 49.37 36.41 18.54%
EPS 12.57 7.85 10.09 -13.48 5.31 4.16 4.40 19.10%
DPS 5.70 1.34 7.35 0.79 2.78 0.67 1.90 20.08%
NAPS 1.1584 1.4405 1.3058 1.2767 0.6582 0.6325 0.4989 15.06%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 6.23 4.48 2.00 6.14 7.35 4.40 4.74 -
P/RPS 2.38 1.37 0.37 1.31 1.69 1.21 1.69 5.86%
P/EPS 19.14 21.57 4.99 -11.12 20.06 14.42 13.95 5.41%
EY 5.22 4.64 20.02 -8.99 4.98 6.94 7.17 -5.15%
DY 2.41 0.79 14.57 0.53 2.61 1.12 3.09 -4.05%
P/NAPS 2.08 1.18 0.39 1.17 1.62 0.95 1.23 9.14%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 25/02/10 24/02/09 26/02/08 27/02/07 13/03/06 25/02/05 -
Price 6.25 4.43 2.54 5.11 8.80 4.96 4.80 -
P/RPS 2.39 1.36 0.47 1.09 2.02 1.37 1.71 5.73%
P/EPS 19.20 21.33 6.34 -9.26 24.02 16.25 14.13 5.24%
EY 5.21 4.69 15.76 -10.80 4.16 6.15 7.08 -4.98%
DY 2.40 0.80 11.48 0.64 2.18 0.99 3.05 -3.91%
P/NAPS 2.08 1.16 0.49 0.98 1.94 1.07 1.25 8.85%

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