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

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -0.96%
YoY- 176.37%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 4,541,628 4,601,294 4,735,468 4,795,164 4,753,253 4,637,173 4,012,713 8.61%
PBT 486,236 528,670 624,716 736,641 730,962 -129,253 -221,113 -
Tax -127,152 -126,703 -133,204 -159,755 -157,520 -155,314 -156,107 -12.79%
NP 359,084 401,967 491,512 576,886 573,442 -284,567 -377,220 -
-
NP to SH 269,709 290,212 353,343 429,197 433,350 -404,872 -471,734 -
-
Tax Rate 26.15% 23.97% 21.32% 21.69% 21.55% - - -
Total Cost 4,182,544 4,199,327 4,243,956 4,218,278 4,179,811 4,921,740 4,389,933 -3.17%
-
Net Worth 4,877,944 4,828,057 4,571,171 4,803,270 4,639,240 4,626,343 4,469,239 6.01%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 261,306 304,096 257,222 257,222 42,790 - 27,747 346.56%
Div Payout % 96.88% 104.78% 72.80% 59.93% 9.87% - 0.00% -
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 4,828,057 4,571,171 4,803,270 4,639,240 4,626,343 4,469,239 6.01%
NOSH 938,066 937,486 882,465 857,726 857,530 858,319 854,539 6.42%
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 7.91% 8.74% 10.38% 12.03% 12.06% -6.14% -9.40% -
ROE 5.53% 6.01% 7.73% 8.94% 9.34% -8.75% -10.56% -
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 484.15 490.81 536.62 559.05 554.30 540.26 469.58 2.05%
EPS 28.75 30.96 40.04 50.04 50.53 -47.17 -55.20 -
DPS 27.86 32.44 29.15 29.99 4.99 0.00 3.25 319.40%
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 129.74 131.44 135.28 136.98 135.78 132.47 114.63 8.61%
EPS 7.70 8.29 10.09 12.26 12.38 -11.57 -13.48 -
DPS 7.46 8.69 7.35 7.35 1.22 0.00 0.79 347.37%
NAPS 1.3935 1.3792 1.3058 1.3721 1.3253 1.3216 1.2767 6.01%
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 0.86 0.61 0.37 0.60 0.71 0.81 1.31 -24.48%
P/EPS 14.40 9.66 4.99 6.71 7.78 -9.24 -11.12 -
EY 6.94 10.35 20.02 14.89 12.86 -10.82 -8.99 -
DY 6.73 10.85 14.57 8.93 1.27 0.00 0.53 445.12%
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 0.87 0.83 0.47 0.31 0.65 0.77 1.09 -13.96%
P/EPS 14.57 13.15 6.34 3.42 7.14 -8.86 -9.26 -
EY 6.86 7.61 15.76 29.26 14.00 -11.28 -10.80 -
DY 6.65 7.97 11.48 17.54 1.38 0.00 0.64 376.84%
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