[IJM] YoY TTM 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- -17.67%
YoY- 174.9%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 4,351,663 3,539,402 4,325,561 4,735,468 4,012,713 2,213,749 1,728,264 16.63%
PBT 681,666 751,671 483,605 624,716 -221,113 314,907 246,126 18.49%
Tax -236,890 -157,737 -127,875 -133,204 -156,107 -86,665 -72,666 21.75%
NP 444,776 593,934 355,730 491,512 -377,220 228,242 173,460 16.98%
-
NP to SH 300,698 439,878 274,879 353,343 -471,734 185,917 145,637 12.83%
-
Tax Rate 34.75% 20.98% 26.44% 21.32% - 27.52% 29.52% -
Total Cost 3,906,887 2,945,468 3,969,831 4,243,956 4,389,933 1,985,507 1,554,804 16.59%
-
Net Worth 5,238,421 4,054,969 5,042,703 4,571,171 4,469,239 2,304,209 2,214,041 15.42%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 149,758 199,613 46,874 257,222 27,747 97,458 23,427 36.21%
Div Payout % 49.80% 45.38% 17.05% 72.80% 0.00% 52.42% 16.09% -
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 5,238,421 4,054,969 5,042,703 4,571,171 4,469,239 2,304,209 2,214,041 15.42%
NOSH 1,378,532 1,351,656 1,323,544 882,465 854,539 507,535 477,164 19.33%
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 10.22% 16.78% 8.22% 10.38% -9.40% 10.31% 10.04% -
ROE 5.74% 10.85% 5.45% 7.73% -10.56% 8.07% 6.58% -
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 315.67 261.86 326.82 536.62 469.58 436.18 362.19 -2.26%
EPS 21.81 32.54 20.77 40.04 -55.20 36.63 30.52 -5.44%
DPS 11.00 15.00 3.54 29.15 3.25 19.20 4.91 14.38%
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 119.30 97.03 118.59 129.83 110.01 60.69 47.38 16.63%
EPS 8.24 12.06 7.54 9.69 -12.93 5.10 3.99 12.84%
DPS 4.11 5.47 1.29 7.05 0.76 2.67 0.64 36.31%
NAPS 1.4361 1.1117 1.3825 1.2532 1.2253 0.6317 0.607 15.42%
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 1.79 2.38 1.37 0.37 1.31 1.69 1.21 6.74%
P/EPS 25.90 19.14 21.57 4.99 -11.12 20.06 14.42 10.24%
EY 3.86 5.22 4.64 20.02 -8.99 4.98 6.94 -9.31%
DY 1.95 2.41 0.79 14.57 0.53 2.61 1.12 9.67%
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 1.88 2.39 1.36 0.47 1.09 2.02 1.37 5.41%
P/EPS 27.14 19.20 21.33 6.34 -9.26 24.02 16.25 8.92%
EY 3.68 5.21 4.69 15.76 -10.80 4.16 6.15 -8.19%
DY 1.86 2.40 0.80 11.48 0.64 2.18 0.99 11.07%
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