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

Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 96.27%
YoY- 127.37%
Quarter Report
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,161,648 4,601,294 3,422,796 2,378,980 1,221,314 4,637,172 3,324,501 -50.42%
PBT 123,864 528,670 460,254 334,881 166,298 -144,848 -293,715 -
Tax -37,637 -126,703 -123,470 -84,990 -37,188 -155,314 -145,580 -59.45%
NP 86,227 401,967 336,784 249,891 129,110 -300,162 -439,295 -
-
NP to SH 70,824 290,212 236,869 179,244 91,327 -420,467 -521,346 -
-
Tax Rate 30.39% 23.97% 26.83% 25.38% 22.36% - - -
Total Cost 1,075,421 4,199,327 3,086,012 2,129,089 1,092,204 4,937,334 3,763,796 -56.65%
-
Net Worth 4,877,944 4,551,132 4,486,220 4,805,009 4,639,240 4,583,974 4,434,281 6.56%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 309,211 259,733 257,325 42,790 - - -
Div Payout % - 106.55% 109.65% 143.56% 46.85% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 4,877,944 4,551,132 4,486,220 4,805,009 4,639,240 4,583,974 4,434,281 6.56%
NOSH 938,066 883,714 866,065 858,037 857,530 850,459 847,854 6.97%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.42% 8.74% 9.84% 10.50% 10.57% -6.47% -13.21% -
ROE 1.45% 6.38% 5.28% 3.73% 1.97% -9.17% -11.76% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 123.83 520.68 395.21 277.26 142.42 545.26 392.11 -53.65%
EPS 7.55 32.84 27.35 20.89 10.65 -49.44 -61.49 -
DPS 0.00 34.99 29.99 29.99 4.99 0.00 0.00 -
NAPS 5.20 5.15 5.18 5.60 5.41 5.39 5.23 -0.38%
Adjusted Per Share Value based on latest NOSH - 857,726
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 31.85 126.15 93.84 65.22 33.48 127.13 91.14 -50.41%
EPS 1.94 7.96 6.49 4.91 2.50 -11.53 -14.29 -
DPS 0.00 8.48 7.12 7.05 1.17 0.00 0.00 -
NAPS 1.3373 1.2477 1.2299 1.3173 1.2719 1.2567 1.2157 6.56%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 4.14 2.99 2.00 3.36 3.93 4.36 6.14 -
P/RPS 3.34 0.57 0.51 1.21 2.76 0.80 1.57 65.48%
P/EPS 54.83 9.10 7.31 16.08 36.90 -8.82 -9.99 -
EY 1.82 10.98 13.68 6.22 2.71 -11.34 -10.01 -
DY 0.00 11.70 15.00 8.93 1.27 0.00 0.00 -
P/NAPS 0.80 0.58 0.39 0.60 0.73 0.81 1.17 -22.40%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 26/05/09 24/02/09 25/11/08 26/08/08 27/05/08 26/02/08 -
Price 4.19 4.07 2.54 1.71 3.61 4.18 5.11 -
P/RPS 3.38 0.78 0.64 0.62 2.53 0.77 1.30 89.19%
P/EPS 55.50 12.39 9.29 8.19 33.90 -8.45 -8.31 -
EY 1.80 8.07 10.77 12.22 2.95 -11.83 -12.03 -
DY 0.00 8.60 11.81 17.54 1.38 0.00 0.00 -
P/NAPS 0.81 0.79 0.49 0.31 0.67 0.78 0.98 -11.93%

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