[IJM] YoY Cumulative 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- 96.27%
YoY- 127.37%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 2,131,518 1,771,590 2,210,755 2,378,980 2,220,989 1,038,318 787,073 18.05%
PBT 363,050 368,969 254,627 334,881 -531,013 161,998 122,185 19.89%
Tax -98,222 -90,861 -77,979 -84,990 -80,549 -40,127 -33,031 19.90%
NP 264,828 278,108 176,648 249,891 -611,562 121,871 89,154 19.88%
-
NP to SH 189,807 200,871 137,888 179,244 -654,825 101,482 72,699 17.33%
-
Tax Rate 27.05% 24.63% 30.62% 25.38% - 24.77% 27.03% -
Total Cost 1,866,690 1,493,482 2,034,107 2,129,089 2,832,551 916,447 697,919 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 54,463 53,605 - 257,325 - 49,239 23,256 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 3.70% 5.00% 2.82% 3.73% -15.26% 4.66% 3.88% -
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 156.55 132.19 235.36 277.26 262.99 210.87 169.22 -1.28%
EPS 13.94 14.99 14.68 20.89 -77.54 20.61 15.63 -1.88%
DPS 4.00 4.00 0.00 29.99 0.00 10.00 5.00 -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 60.89 50.61 63.15 67.96 63.45 29.66 22.48 18.05%
EPS 5.42 5.74 3.94 5.12 -18.71 2.90 2.08 17.29%
DPS 1.56 1.53 0.00 7.35 0.00 1.41 0.66 15.40%
NAPS 1.4664 1.1485 1.3953 1.3726 1.2255 0.6217 0.5355 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 3.19 3.93 1.91 1.21 3.02 2.94 2.87 1.77%
P/EPS 35.87 34.63 30.65 16.08 -10.25 30.08 31.09 2.41%
EY 2.79 2.89 3.26 6.22 -9.75 3.32 3.22 -2.35%
DY 0.80 0.77 0.00 8.93 0.00 1.61 1.03 -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 3.58 4.30 1.97 0.62 3.00 3.15 2.77 4.36%
P/EPS 40.17 37.96 31.54 8.19 -10.19 32.27 29.94 5.01%
EY 2.49 2.63 3.17 12.22 -9.82 3.10 3.34 -4.77%
DY 0.71 0.70 0.00 17.54 0.00 1.50 1.07 -6.60%
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