[IJM] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -62.22%
YoY- 34.16%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 4,517,860 3,303,881 2,131,518 1,033,791 3,720,717 2,672,935 1,771,590 86.55%
PBT 801,591 610,771 363,050 201,610 659,731 588,836 368,969 67.66%
Tax -251,105 -167,215 -98,222 -47,972 -197,194 -127,519 -90,861 96.81%
NP 550,486 443,556 264,828 153,638 462,537 461,317 278,108 57.58%
-
NP to SH 409,076 325,041 189,807 115,030 304,491 328,834 200,871 60.59%
-
Tax Rate 31.33% 27.38% 27.05% 23.79% 29.89% 21.66% 24.63% -
Total Cost 3,967,374 2,860,325 1,866,690 880,153 3,258,180 2,211,618 1,493,482 91.69%
-
Net Worth 5,305,375 5,196,280 5,133,231 5,014,821 4,978,684 4,030,550 4,020,422 20.28%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 164,507 54,697 54,463 - 148,014 53,740 53,605 111.03%
Div Payout % 40.21% 16.83% 28.69% - 48.61% 16.34% 26.69% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 5,305,375 5,196,280 5,133,231 5,014,821 4,978,684 4,030,550 4,020,422 20.28%
NOSH 1,370,898 1,367,442 1,361,599 1,351,703 1,345,590 1,343,516 1,340,140 1.52%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 12.18% 13.43% 12.42% 14.86% 12.43% 17.26% 15.70% -
ROE 7.71% 6.26% 3.70% 2.29% 6.12% 8.16% 5.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 329.55 241.61 156.55 76.48 276.51 198.95 132.19 83.75%
EPS 29.84 23.77 13.94 8.51 22.63 24.48 14.99 58.17%
DPS 12.00 4.00 4.00 0.00 11.00 4.00 4.00 107.86%
NAPS 3.87 3.80 3.77 3.71 3.70 3.00 3.00 18.48%
Adjusted Per Share Value based on latest NOSH - 1,351,703
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 129.06 94.38 60.89 29.53 106.29 76.36 50.61 86.54%
EPS 11.69 9.29 5.42 3.29 8.70 9.39 5.74 60.60%
DPS 4.70 1.56 1.56 0.00 4.23 1.54 1.53 111.17%
NAPS 1.5156 1.4844 1.4664 1.4326 1.4222 1.1514 1.1485 20.28%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 5.63 5.65 5.00 6.45 6.41 6.23 5.19 -
P/RPS 1.71 2.34 3.19 8.43 2.32 3.13 3.93 -42.55%
P/EPS 18.87 23.77 35.87 75.79 28.33 25.45 34.63 -33.26%
EY 5.30 4.21 2.79 1.32 3.53 3.93 2.89 49.77%
DY 2.13 0.71 0.80 0.00 1.72 0.64 0.77 96.93%
P/NAPS 1.45 1.49 1.33 1.74 1.73 2.08 1.73 -11.09%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 22/02/12 25/11/11 24/08/11 27/05/11 23/02/11 23/11/10 -
Price 5.18 5.92 5.60 5.81 6.20 6.25 5.69 -
P/RPS 1.57 2.45 3.58 7.60 2.24 3.14 4.30 -48.88%
P/EPS 17.36 24.91 40.17 68.27 27.40 25.54 37.96 -40.61%
EY 5.76 4.02 2.49 1.46 3.65 3.92 2.63 68.56%
DY 2.32 0.68 0.71 0.00 1.77 0.64 0.70 122.13%
P/NAPS 1.34 1.56 1.49 1.57 1.68 2.08 1.90 -20.75%

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