[IJM] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -74.22%
YoY- 21.06%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 3,720,717 2,672,935 1,771,590 986,086 4,013,530 3,147,063 2,210,755 41.53%
PBT 659,731 588,836 368,969 174,757 578,024 415,189 254,627 88.75%
Tax -197,194 -127,519 -90,861 -47,518 -154,860 -124,642 -77,979 85.71%
NP 462,537 461,317 278,108 127,239 423,164 290,547 176,648 90.08%
-
NP to SH 304,491 328,834 200,871 85,740 332,580 221,536 137,888 69.65%
-
Tax Rate 29.89% 21.66% 24.63% 27.19% 26.79% 30.02% 30.62% -
Total Cost 3,258,180 2,211,618 1,493,482 858,847 3,590,366 2,856,516 2,034,107 36.93%
-
Net Worth 4,978,684 4,030,550 4,020,422 3,996,212 5,092,260 5,018,146 4,884,315 1.28%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 148,014 53,740 53,605 - 145,116 - - -
Div Payout % 48.61% 16.34% 26.69% - 43.63% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 4,978,684 4,030,550 4,020,422 3,996,212 5,092,260 5,018,146 4,884,315 1.28%
NOSH 1,345,590 1,343,516 1,340,140 1,332,070 1,319,238 1,317,098 939,291 27.10%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 12.43% 17.26% 15.70% 12.90% 10.54% 9.23% 7.99% -
ROE 6.12% 8.16% 5.00% 2.15% 6.53% 4.41% 2.82% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 276.51 198.95 132.19 74.03 304.23 238.94 235.36 11.35%
EPS 22.63 24.48 14.99 6.43 25.21 16.82 14.68 33.48%
DPS 11.00 4.00 4.00 0.00 11.00 0.00 0.00 -
NAPS 3.70 3.00 3.00 3.00 3.86 3.81 5.20 -20.31%
Adjusted Per Share Value based on latest NOSH - 1,332,070
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 106.29 76.36 50.61 28.17 114.65 89.90 63.15 41.54%
EPS 8.70 9.39 5.74 2.45 9.50 6.33 3.94 69.65%
DPS 4.23 1.54 1.53 0.00 4.15 0.00 0.00 -
NAPS 1.4222 1.1514 1.1485 1.1416 1.4547 1.4335 1.3953 1.28%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 6.41 6.23 5.19 4.92 4.88 4.48 4.50 -
P/RPS 2.32 3.13 3.93 6.65 1.60 1.87 1.91 13.85%
P/EPS 28.33 25.45 34.63 76.44 19.36 26.63 30.65 -5.11%
EY 3.53 3.93 2.89 1.31 5.17 3.75 3.26 5.45%
DY 1.72 0.64 0.77 0.00 2.25 0.00 0.00 -
P/NAPS 1.73 2.08 1.73 1.64 1.26 1.18 0.87 58.19%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 23/02/11 23/11/10 25/08/10 26/05/10 25/02/10 24/11/09 -
Price 6.20 6.25 5.69 4.95 4.48 4.43 4.63 -
P/RPS 2.24 3.14 4.30 6.69 1.47 1.85 1.97 8.94%
P/EPS 27.40 25.54 37.96 76.90 17.77 26.34 31.54 -8.96%
EY 3.65 3.92 2.63 1.30 5.63 3.80 3.17 9.86%
DY 1.77 0.64 0.70 0.00 2.46 0.00 0.00 -
P/NAPS 1.68 2.08 1.90 1.65 1.16 1.16 0.89 52.79%

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