[IJM] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 17.14%
YoY- 45.68%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 4,135,164 3,720,717 3,563,913 3,543,180 3,944,344 4,013,530 4,196,084 -0.97%
PBT 806,440 659,731 785,114 737,938 699,028 578,024 553,585 28.59%
Tax -191,888 -197,194 -170,025 -181,722 -190,072 -154,860 -166,189 10.08%
NP 614,552 462,537 615,089 556,216 508,956 423,164 387,396 36.13%
-
NP to SH 460,120 304,491 438,445 401,742 342,960 332,580 295,381 34.48%
-
Tax Rate 23.79% 29.89% 21.66% 24.63% 27.19% 26.79% 30.02% -
Total Cost 3,520,612 3,258,180 2,948,824 2,986,964 3,435,388 3,590,366 3,808,688 -5.12%
-
Net Worth 5,014,821 4,978,684 4,030,550 4,020,422 3,996,212 5,092,260 5,018,146 -0.04%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 148,014 71,654 107,211 - 145,116 - -
Div Payout % - 48.61% 16.34% 26.69% - 43.63% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 5,014,821 4,978,684 4,030,550 4,020,422 3,996,212 5,092,260 5,018,146 -0.04%
NOSH 1,351,703 1,345,590 1,343,516 1,340,140 1,332,070 1,319,238 1,317,098 1.74%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 14.86% 12.43% 17.26% 15.70% 12.90% 10.54% 9.23% -
ROE 9.18% 6.12% 10.88% 9.99% 8.58% 6.53% 5.89% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 305.92 276.51 265.27 264.39 296.11 304.23 318.59 -2.67%
EPS 34.04 22.63 32.64 29.98 25.72 25.21 22.43 32.16%
DPS 0.00 11.00 5.33 8.00 0.00 11.00 0.00 -
NAPS 3.71 3.70 3.00 3.00 3.00 3.86 3.81 -1.76%
Adjusted Per Share Value based on latest NOSH - 1,346,298
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 118.13 106.29 101.81 101.22 112.68 114.65 119.87 -0.97%
EPS 13.14 8.70 12.52 11.48 9.80 9.50 8.44 34.43%
DPS 0.00 4.23 2.05 3.06 0.00 4.15 0.00 -
NAPS 1.4326 1.4222 1.1514 1.1485 1.1416 1.4547 1.4335 -0.04%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 6.45 6.41 6.23 5.19 4.92 4.88 4.48 -
P/RPS 2.11 2.32 2.35 1.96 1.66 1.60 1.41 30.92%
P/EPS 18.95 28.33 19.09 17.31 19.11 19.36 19.98 -3.47%
EY 5.28 3.53 5.24 5.78 5.23 5.17 5.01 3.57%
DY 0.00 1.72 0.86 1.54 0.00 2.25 0.00 -
P/NAPS 1.74 1.73 2.08 1.73 1.64 1.26 1.18 29.64%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 27/05/11 23/02/11 23/11/10 25/08/10 26/05/10 25/02/10 -
Price 5.81 6.20 6.25 5.69 4.95 4.48 4.43 -
P/RPS 1.90 2.24 2.36 2.15 1.67 1.47 1.39 23.23%
P/EPS 17.07 27.40 19.15 18.98 19.23 17.77 19.75 -9.28%
EY 5.86 3.65 5.22 5.27 5.20 5.63 5.06 10.30%
DY 0.00 1.77 0.85 1.41 0.00 2.46 0.00 -
P/NAPS 1.57 1.68 2.08 1.90 1.65 1.16 1.16 22.42%

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