[IJM] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 9.14%
YoY- 48.43%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 4,263,036 4,135,164 3,720,717 3,563,913 3,543,180 3,944,344 4,013,530 4.09%
PBT 726,100 806,440 659,731 785,114 737,938 699,028 578,024 16.40%
Tax -196,444 -191,888 -197,194 -170,025 -181,722 -190,072 -154,860 17.16%
NP 529,656 614,552 462,537 615,089 556,216 508,956 423,164 16.12%
-
NP to SH 379,614 460,120 304,491 438,445 401,742 342,960 332,580 9.21%
-
Tax Rate 27.05% 23.79% 29.89% 21.66% 24.63% 27.19% 26.79% -
Total Cost 3,733,380 3,520,612 3,258,180 2,948,824 2,986,964 3,435,388 3,590,366 2.63%
-
Net Worth 5,133,231 5,014,821 4,978,684 4,030,550 4,020,422 3,996,212 5,092,260 0.53%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 108,927 - 148,014 71,654 107,211 - 145,116 -17.39%
Div Payout % 28.69% - 48.61% 16.34% 26.69% - 43.63% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 5,133,231 5,014,821 4,978,684 4,030,550 4,020,422 3,996,212 5,092,260 0.53%
NOSH 1,361,599 1,351,703 1,345,590 1,343,516 1,340,140 1,332,070 1,319,238 2.12%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 12.42% 14.86% 12.43% 17.26% 15.70% 12.90% 10.54% -
ROE 7.40% 9.18% 6.12% 10.88% 9.99% 8.58% 6.53% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 313.09 305.92 276.51 265.27 264.39 296.11 304.23 1.93%
EPS 27.88 34.04 22.63 32.64 29.98 25.72 25.21 6.93%
DPS 8.00 0.00 11.00 5.33 8.00 0.00 11.00 -19.11%
NAPS 3.77 3.71 3.70 3.00 3.00 3.00 3.86 -1.55%
Adjusted Per Share Value based on latest NOSH - 1,351,656
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 121.78 118.13 106.29 101.81 101.22 112.68 114.65 4.10%
EPS 10.84 13.14 8.70 12.52 11.48 9.80 9.50 9.18%
DPS 3.11 0.00 4.23 2.05 3.06 0.00 4.15 -17.48%
NAPS 1.4664 1.4326 1.4222 1.1514 1.1485 1.1416 1.4547 0.53%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 5.00 6.45 6.41 6.23 5.19 4.92 4.88 -
P/RPS 1.60 2.11 2.32 2.35 1.96 1.66 1.60 0.00%
P/EPS 17.93 18.95 28.33 19.09 17.31 19.11 19.36 -4.98%
EY 5.58 5.28 3.53 5.24 5.78 5.23 5.17 5.21%
DY 1.60 0.00 1.72 0.86 1.54 0.00 2.25 -20.31%
P/NAPS 1.33 1.74 1.73 2.08 1.73 1.64 1.26 3.66%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 27/05/11 23/02/11 23/11/10 25/08/10 26/05/10 -
Price 5.60 5.81 6.20 6.25 5.69 4.95 4.48 -
P/RPS 1.79 1.90 2.24 2.36 2.15 1.67 1.47 14.01%
P/EPS 20.09 17.07 27.40 19.15 18.98 19.23 17.77 8.51%
EY 4.98 5.86 3.65 5.22 5.27 5.20 5.63 -7.84%
DY 1.43 0.00 1.77 0.85 1.41 0.00 2.46 -30.32%
P/NAPS 1.49 1.57 1.68 2.08 1.90 1.65 1.16 18.14%

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