[IJM] QoQ Cumulative Quarter 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- 20.38%
YoY- -460.23%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 2,378,980 1,221,314 4,637,172 3,324,501 2,220,989 1,105,234 2,311,234 1.93%
PBT 334,881 166,298 -144,848 -293,715 -531,013 -693,917 318,929 3.29%
Tax -84,990 -37,188 -155,314 -145,580 -80,549 -34,982 -78,820 5.13%
NP 249,891 129,110 -300,162 -439,295 -611,562 -728,899 240,109 2.69%
-
NP to SH 179,244 91,327 -420,467 -521,346 -654,825 -746,895 194,336 -5.23%
-
Tax Rate 25.38% 22.36% - - - - 24.71% -
Total Cost 2,129,089 1,092,204 4,937,334 3,763,796 2,832,551 1,834,133 2,071,125 1.85%
-
Net Worth 4,805,009 4,639,240 4,583,974 4,434,281 4,290,057 4,205,151 2,333,260 61.65%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 257,325 42,790 - - - - 76,751 123.51%
Div Payout % 143.56% 46.85% - - - - 39.49% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 4,805,009 4,639,240 4,583,974 4,434,281 4,290,057 4,205,151 2,333,260 61.65%
NOSH 858,037 857,530 850,459 847,854 844,499 836,014 511,679 41.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.50% 10.57% -6.47% -13.21% -27.54% -65.95% 10.39% -
ROE 3.73% 1.97% -9.17% -11.76% -15.26% -17.76% 8.33% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 277.26 142.42 545.26 392.11 262.99 132.20 451.70 -27.71%
EPS 20.89 10.65 -49.44 -61.49 -77.54 -89.34 37.98 -32.79%
DPS 29.99 4.99 0.00 0.00 0.00 0.00 15.00 58.50%
NAPS 5.60 5.41 5.39 5.23 5.08 5.03 4.56 14.63%
Adjusted Per Share Value based on latest NOSH - 854,539
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 65.22 33.48 127.13 91.14 60.89 30.30 63.36 1.94%
EPS 4.91 2.50 -11.53 -14.29 -17.95 -20.48 5.33 -5.31%
DPS 7.05 1.17 0.00 0.00 0.00 0.00 2.10 123.71%
NAPS 1.3173 1.2719 1.2567 1.2157 1.1761 1.1529 0.6397 61.64%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.36 3.93 4.36 6.14 7.95 8.35 8.65 -
P/RPS 1.21 2.76 0.80 1.57 3.02 6.32 1.92 -26.43%
P/EPS 16.08 36.90 -8.82 -9.99 -10.25 -9.35 22.78 -20.67%
EY 6.22 2.71 -11.34 -10.01 -9.75 -10.70 4.39 26.06%
DY 8.93 1.27 0.00 0.00 0.00 0.00 1.73 197.78%
P/NAPS 0.60 0.73 0.81 1.17 1.56 1.66 1.90 -53.52%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 27/05/08 26/02/08 28/11/07 29/08/07 30/05/07 -
Price 1.71 3.61 4.18 5.11 7.90 7.15 8.10 -
P/RPS 0.62 2.53 0.77 1.30 3.00 5.41 1.79 -50.58%
P/EPS 8.19 33.90 -8.45 -8.31 -10.19 -8.00 21.33 -47.08%
EY 12.22 2.95 -11.83 -12.03 -9.82 -12.50 4.69 89.02%
DY 17.54 1.38 0.00 0.00 0.00 0.00 1.85 346.12%
P/NAPS 0.31 0.67 0.78 0.98 1.56 1.42 1.78 -68.71%

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