[IJM] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 7.4%
YoY- -405.03%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 4,753,253 4,637,173 4,012,713 3,493,905 2,898,433 2,311,234 2,213,749 66.51%
PBT 730,962 -129,253 -221,113 -374,082 -462,373 318,929 314,907 75.40%
Tax -157,520 -155,314 -156,107 -119,242 -91,775 -78,820 -86,665 48.98%
NP 573,442 -284,567 -377,220 -493,324 -554,148 240,109 228,242 84.91%
-
NP to SH 433,350 -404,872 -471,734 -561,971 -606,860 194,336 185,917 75.88%
-
Tax Rate 21.55% - - - - 24.71% 27.52% -
Total Cost 4,179,811 4,921,740 4,389,933 3,987,229 3,452,581 2,071,125 1,985,507 64.33%
-
Net Worth 4,639,240 4,626,343 4,469,239 4,330,699 4,205,151 2,530,545 2,304,209 59.51%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 42,790 - 27,747 27,747 77,307 49,559 97,458 -42.26%
Div Payout % 9.87% - 0.00% 0.00% 0.00% 25.50% 52.42% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 4,639,240 4,626,343 4,469,239 4,330,699 4,205,151 2,530,545 2,304,209 59.51%
NOSH 857,530 858,319 854,539 852,499 836,014 554,944 507,535 41.90%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.06% -6.14% -9.40% -14.12% -19.12% 10.39% 10.31% -
ROE 9.34% -8.75% -10.56% -12.98% -14.43% 7.68% 8.07% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 554.30 540.26 469.58 409.84 346.70 416.48 436.18 17.34%
EPS 50.53 -47.17 -55.20 -65.92 -72.59 35.02 36.63 23.94%
DPS 4.99 0.00 3.25 3.25 9.25 8.93 19.20 -59.30%
NAPS 5.41 5.39 5.23 5.08 5.03 4.56 4.54 12.41%
Adjusted Per Share Value based on latest NOSH - 852,499
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 130.31 127.13 110.01 95.79 79.46 63.36 60.69 66.51%
EPS 11.88 -11.10 -12.93 -15.41 -16.64 5.33 5.10 75.81%
DPS 1.17 0.00 0.76 0.76 2.12 1.36 2.67 -42.33%
NAPS 1.2719 1.2683 1.2253 1.1873 1.1529 0.6938 0.6317 59.51%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.93 4.36 6.14 7.95 8.35 8.65 7.35 -
P/RPS 0.71 0.81 1.31 1.94 2.41 2.08 1.69 -43.93%
P/EPS 7.78 -9.24 -11.12 -12.06 -11.50 24.70 20.06 -46.84%
EY 12.86 -10.82 -8.99 -8.29 -8.69 4.05 4.98 88.33%
DY 1.27 0.00 0.53 0.41 1.11 1.03 2.61 -38.16%
P/NAPS 0.73 0.81 1.17 1.56 1.66 1.90 1.62 -41.25%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 26/02/08 28/11/07 29/08/07 30/05/07 27/02/07 -
Price 3.61 4.18 5.11 7.90 7.15 8.10 8.80 -
P/RPS 0.65 0.77 1.09 1.93 2.06 1.94 2.02 -53.07%
P/EPS 7.14 -8.86 -9.26 -11.98 -9.85 23.13 24.02 -55.49%
EY 14.00 -11.28 -10.80 -8.34 -10.15 4.32 4.16 124.73%
DY 1.38 0.00 0.64 0.41 1.29 1.10 2.18 -26.29%
P/NAPS 0.67 0.78 0.98 1.56 1.42 1.78 1.94 -50.80%

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