[IJM] YoY Quarter 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- 112.33%
YoY- 95.14%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 785,504 1,049,107 1,157,666 1,115,755 520,283 407,499 337,905 15.08%
PBT 194,212 130,763 168,583 162,904 74,613 58,739 59,399 21.81%
Tax -43,343 -40,342 -47,802 -45,567 -18,100 -14,858 -22,853 11.25%
NP 150,869 90,421 120,781 117,337 56,513 43,881 36,546 26.64%
-
NP to SH 115,131 67,064 87,917 92,070 47,181 37,016 36,546 21.06%
-
Tax Rate 22.32% 30.85% 28.36% 27.97% 24.26% 25.29% 38.47% -
Total Cost 634,635 958,686 1,036,885 998,418 463,770 363,618 301,359 13.20%
-
Net Worth 4,038,894 4,884,212 4,803,270 4,330,699 2,190,546 1,888,284 1,678,901 15.74%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 53,851 - 214,431 - 49,559 23,427 - -
Div Payout % 46.77% - 243.90% - 105.04% 63.29% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 4,038,894 4,884,212 4,803,270 4,330,699 2,190,546 1,888,284 1,678,901 15.74%
NOSH 1,346,298 939,271 857,726 852,499 495,598 468,556 442,981 20.34%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 19.21% 8.62% 10.43% 10.52% 10.86% 10.77% 10.82% -
ROE 2.85% 1.37% 1.83% 2.13% 2.15% 1.96% 2.18% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 58.35 111.69 134.97 130.88 104.98 86.97 76.28 -4.36%
EPS 8.55 7.14 10.25 10.80 9.52 7.90 8.25 0.59%
DPS 4.00 0.00 25.00 0.00 10.00 5.00 0.00 -
NAPS 3.00 5.20 5.60 5.08 4.42 4.03 3.79 -3.81%
Adjusted Per Share Value based on latest NOSH - 852,499
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 21.54 28.76 31.74 30.59 14.26 11.17 9.26 15.10%
EPS 3.16 1.84 2.41 2.52 1.29 1.01 1.00 21.12%
DPS 1.48 0.00 5.88 0.00 1.36 0.64 0.00 -
NAPS 1.1073 1.339 1.3168 1.1873 0.6006 0.5177 0.4603 15.74%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 5.19 4.50 3.36 7.95 6.20 4.86 4.60 -
P/RPS 8.90 4.03 2.49 6.07 5.91 5.59 6.03 6.70%
P/EPS 60.69 63.03 32.78 73.61 65.13 61.52 55.76 1.42%
EY 1.65 1.59 3.05 1.36 1.54 1.63 1.79 -1.34%
DY 0.77 0.00 7.44 0.00 1.61 1.03 0.00 -
P/NAPS 1.73 0.87 0.60 1.56 1.40 1.21 1.21 6.13%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 24/11/09 25/11/08 28/11/07 15/11/06 11/11/05 24/11/04 -
Price 5.69 4.63 1.71 7.90 6.65 4.68 4.66 -
P/RPS 9.75 4.15 1.27 6.04 6.33 5.38 6.11 8.09%
P/EPS 66.54 64.85 16.68 73.15 69.85 59.24 56.48 2.76%
EY 1.50 1.54 5.99 1.37 1.43 1.69 1.77 -2.71%
DY 0.70 0.00 14.62 0.00 1.50 1.07 0.00 -
P/NAPS 1.90 0.89 0.31 1.56 1.50 1.16 1.23 7.51%

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