[IJM] YoY Annualized Quarter 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- -1.87%
YoY- 127.37%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 4,263,036 3,543,180 4,421,510 4,757,960 4,441,978 2,076,636 1,574,146 18.05%
PBT 726,100 737,938 509,254 669,762 -1,062,026 323,996 244,370 19.89%
Tax -196,444 -181,722 -155,958 -169,980 -161,098 -80,254 -66,062 19.90%
NP 529,656 556,216 353,296 499,782 -1,223,124 243,742 178,308 19.88%
-
NP to SH 379,614 401,742 275,776 358,488 -1,309,650 202,964 145,398 17.33%
-
Tax Rate 27.05% 24.63% 30.62% 25.38% - 24.77% 27.03% -
Total Cost 3,733,380 2,986,964 4,068,214 4,258,178 5,665,102 1,832,894 1,395,838 17.80%
-
Net Worth 5,133,231 4,020,422 4,884,315 4,805,009 4,290,057 2,176,372 1,874,452 18.27%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 108,927 107,211 - 514,650 - 98,478 46,512 15.23%
Div Payout % 28.69% 26.69% - 143.56% - 48.52% 31.99% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 5,133,231 4,020,422 4,884,315 4,805,009 4,290,057 2,176,372 1,874,452 18.27%
NOSH 1,361,599 1,340,140 939,291 858,037 844,499 492,392 465,124 19.59%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 12.42% 15.70% 7.99% 10.50% -27.54% 11.74% 11.33% -
ROE 7.40% 9.99% 5.65% 7.46% -30.53% 9.33% 7.76% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 313.09 264.39 470.73 554.52 525.99 421.74 338.44 -1.28%
EPS 27.88 29.98 29.36 41.78 -155.08 41.22 31.26 -1.88%
DPS 8.00 8.00 0.00 59.98 0.00 20.00 10.00 -3.64%
NAPS 3.77 3.00 5.20 5.60 5.08 4.42 4.03 -1.10%
Adjusted Per Share Value based on latest NOSH - 857,726
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 116.87 97.14 121.22 130.44 121.78 56.93 43.16 18.05%
EPS 10.41 11.01 7.56 9.83 -35.90 5.56 3.99 17.32%
DPS 2.99 2.94 0.00 14.11 0.00 2.70 1.28 15.18%
NAPS 1.4073 1.1022 1.3391 1.3173 1.1761 0.5967 0.5139 18.27%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 5.00 5.19 4.50 3.36 7.95 6.20 4.86 -
P/RPS 1.60 1.96 0.96 0.61 1.51 1.47 1.44 1.77%
P/EPS 17.93 17.31 15.33 8.04 -5.13 15.04 15.55 2.40%
EY 5.58 5.78 6.52 12.43 -19.51 6.65 6.43 -2.33%
DY 1.60 1.54 0.00 17.85 0.00 3.23 2.06 -4.12%
P/NAPS 1.33 1.73 0.87 0.60 1.56 1.40 1.21 1.58%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 23/11/10 24/11/09 25/11/08 28/11/07 15/11/06 11/11/05 -
Price 5.60 5.69 4.63 1.71 7.90 6.65 4.68 -
P/RPS 1.79 2.15 0.98 0.31 1.50 1.58 1.38 4.42%
P/EPS 20.09 18.98 15.77 4.09 -5.09 16.13 14.97 5.02%
EY 4.98 5.27 6.34 24.43 -19.63 6.20 6.68 -4.77%
DY 1.43 1.41 0.00 35.08 0.00 3.01 2.14 -6.49%
P/NAPS 1.49 1.90 0.89 0.31 1.56 1.50 1.16 4.25%

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