[IJM] YoY Quarter Result on 31-Dec-2007 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 44.98%
YoY- 208.68%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 901,345 936,308 1,043,816 1,103,512 584,704 413,390 303,374 19.88%
PBT 219,867 160,562 125,373 237,298 84,329 74,647 61,570 23.62%
Tax -36,658 -46,663 -38,480 -65,031 -28,166 -21,718 -19,927 10.68%
NP 183,209 113,899 86,893 172,267 56,163 52,929 41,643 27.99%
-
NP to SH 127,963 83,648 57,625 133,479 43,242 41,561 41,643 20.56%
-
Tax Rate 16.67% 29.06% 30.69% 27.40% 33.40% 29.09% 32.36% -
Total Cost 718,136 822,409 956,923 931,245 528,541 360,461 261,731 18.31%
-
Net Worth 4,054,969 5,042,703 4,571,171 4,469,239 2,304,209 2,214,041 1,746,465 15.06%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - 45,362 -
Div Payout % - - - - - - 108.93% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 4,054,969 5,042,703 4,571,171 4,469,239 2,304,209 2,214,041 1,746,465 15.06%
NOSH 1,351,656 1,323,544 882,465 854,539 507,535 477,164 453,627 19.94%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 20.33% 12.16% 8.32% 15.61% 9.61% 12.80% 13.73% -
ROE 3.16% 1.66% 1.26% 2.99% 1.88% 1.88% 2.38% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 66.68 70.74 118.28 129.14 115.20 86.63 66.88 -0.04%
EPS 9.47 6.32 6.53 15.62 8.52 8.71 9.18 0.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 3.00 3.81 5.18 5.23 4.54 4.64 3.85 -4.07%
Adjusted Per Share Value based on latest NOSH - 854,539
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 25.75 26.75 29.82 31.52 16.70 11.81 8.67 19.88%
EPS 3.66 2.39 1.65 3.81 1.24 1.19 1.19 20.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.30 -
NAPS 1.1584 1.4405 1.3058 1.2767 0.6582 0.6325 0.4989 15.06%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 6.23 4.48 2.00 6.14 7.35 4.40 4.74 -
P/RPS 9.34 6.33 1.69 4.75 6.38 5.08 7.09 4.69%
P/EPS 65.81 70.89 30.63 39.31 86.27 50.52 51.63 4.12%
EY 1.52 1.41 3.27 2.54 1.16 1.98 1.94 -3.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.11 -
P/NAPS 2.08 1.18 0.39 1.17 1.62 0.95 1.23 9.14%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 25/02/10 24/02/09 26/02/08 27/02/07 13/03/06 25/02/05 -
Price 6.25 4.43 2.54 5.11 8.80 4.96 4.80 -
P/RPS 9.37 6.26 2.15 3.96 7.64 5.73 7.18 4.53%
P/EPS 66.02 70.09 38.90 32.71 103.29 56.95 52.29 3.96%
EY 1.51 1.43 2.57 3.06 0.97 1.76 1.91 -3.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.08 -
P/NAPS 2.08 1.16 0.49 0.98 1.94 1.07 1.25 8.85%

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