[IJM] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -75.6%
YoY- -22.45%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 4,013,530 3,147,063 2,210,755 1,161,648 4,601,294 3,422,796 2,378,980 41.76%
PBT 578,024 415,189 254,627 123,864 528,670 460,254 334,881 43.93%
Tax -154,860 -124,642 -77,979 -37,637 -126,703 -123,470 -84,990 49.23%
NP 423,164 290,547 176,648 86,227 401,967 336,784 249,891 42.11%
-
NP to SH 332,580 221,536 137,888 70,824 290,212 236,869 179,244 51.05%
-
Tax Rate 26.79% 30.02% 30.62% 30.39% 23.97% 26.83% 25.38% -
Total Cost 3,590,366 2,856,516 2,034,107 1,075,421 4,199,327 3,086,012 2,129,089 41.72%
-
Net Worth 5,092,260 5,018,146 4,884,315 4,877,944 4,551,132 4,486,220 4,805,009 3.95%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 145,116 - - - 309,211 259,733 257,325 -31.76%
Div Payout % 43.63% - - - 106.55% 109.65% 143.56% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 5,092,260 5,018,146 4,884,315 4,877,944 4,551,132 4,486,220 4,805,009 3.95%
NOSH 1,319,238 1,317,098 939,291 938,066 883,714 866,065 858,037 33.24%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.54% 9.23% 7.99% 7.42% 8.74% 9.84% 10.50% -
ROE 6.53% 4.41% 2.82% 1.45% 6.38% 5.28% 3.73% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 304.23 238.94 235.36 123.83 520.68 395.21 277.26 6.39%
EPS 25.21 16.82 14.68 7.55 32.84 27.35 20.89 13.36%
DPS 11.00 0.00 0.00 0.00 34.99 29.99 29.99 -48.79%
NAPS 3.86 3.81 5.20 5.20 5.15 5.18 5.60 -21.98%
Adjusted Per Share Value based on latest NOSH - 938,066
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 114.65 89.90 63.15 33.18 131.44 97.78 67.96 41.75%
EPS 9.50 6.33 3.94 2.02 8.29 6.77 5.12 51.05%
DPS 4.15 0.00 0.00 0.00 8.83 7.42 7.35 -31.71%
NAPS 1.4547 1.4335 1.3953 1.3935 1.3001 1.2816 1.3726 3.95%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 4.88 4.48 4.50 4.14 2.99 2.00 3.36 -
P/RPS 1.60 1.87 1.91 3.34 0.57 0.51 1.21 20.49%
P/EPS 19.36 26.63 30.65 54.83 9.10 7.31 16.08 13.18%
EY 5.17 3.75 3.26 1.82 10.98 13.68 6.22 -11.60%
DY 2.25 0.00 0.00 0.00 11.70 15.00 8.93 -60.14%
P/NAPS 1.26 1.18 0.87 0.80 0.58 0.39 0.60 64.06%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 -
Price 4.48 4.43 4.63 4.19 4.07 2.54 1.71 -
P/RPS 1.47 1.85 1.97 3.38 0.78 0.64 0.62 77.90%
P/EPS 17.77 26.34 31.54 55.50 12.39 9.29 8.19 67.67%
EY 5.63 3.80 3.17 1.80 8.07 10.77 12.22 -40.37%
DY 2.46 0.00 0.00 0.00 8.60 11.81 17.54 -73.03%
P/NAPS 1.16 1.16 0.89 0.81 0.79 0.49 0.31 141.22%

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