[IJM] QoQ Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 65.01%
YoY- -5.51%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,041,686 4,517,860 3,303,881 2,131,518 1,033,791 3,720,717 2,672,935 -46.67%
PBT 166,215 801,591 610,771 363,050 201,610 659,731 588,836 -57.00%
Tax -46,701 -251,105 -167,215 -98,222 -47,972 -197,194 -127,519 -48.84%
NP 119,514 550,486 443,556 264,828 153,638 462,537 461,317 -59.39%
-
NP to SH 88,833 409,076 325,041 189,807 115,030 304,491 328,834 -58.24%
-
Tax Rate 28.10% 31.33% 27.38% 27.05% 23.79% 29.89% 21.66% -
Total Cost 922,172 3,967,374 2,860,325 1,866,690 880,153 3,258,180 2,211,618 -44.21%
-
Net Worth 5,318,927 5,305,375 5,196,280 5,133,231 5,014,821 4,978,684 4,030,550 20.33%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 164,507 54,697 54,463 - 148,014 53,740 -
Div Payout % - 40.21% 16.83% 28.69% - 48.61% 16.34% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 5,318,927 5,305,375 5,196,280 5,133,231 5,014,821 4,978,684 4,030,550 20.33%
NOSH 1,381,539 1,370,898 1,367,442 1,361,599 1,351,703 1,345,590 1,343,516 1.87%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 11.47% 12.18% 13.43% 12.42% 14.86% 12.43% 17.26% -
ROE 1.67% 7.71% 6.26% 3.70% 2.29% 6.12% 8.16% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 75.40 329.55 241.61 156.55 76.48 276.51 198.95 -47.66%
EPS 6.43 29.84 23.77 13.94 8.51 22.63 24.48 -59.01%
DPS 0.00 12.00 4.00 4.00 0.00 11.00 4.00 -
NAPS 3.85 3.87 3.80 3.77 3.71 3.70 3.00 18.11%
Adjusted Per Share Value based on latest NOSH - 1,372,055
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 28.56 123.86 90.58 58.44 28.34 102.01 73.28 -46.67%
EPS 2.44 11.22 8.91 5.20 3.15 8.35 9.02 -58.20%
DPS 0.00 4.51 1.50 1.49 0.00 4.06 1.47 -
NAPS 1.4582 1.4545 1.4246 1.4073 1.3748 1.3649 1.105 20.33%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 5.02 5.63 5.65 5.00 6.45 6.41 6.23 -
P/RPS 6.66 1.71 2.34 3.19 8.43 2.32 3.13 65.50%
P/EPS 78.07 18.87 23.77 35.87 75.79 28.33 25.45 111.26%
EY 1.28 5.30 4.21 2.79 1.32 3.53 3.93 -52.69%
DY 0.00 2.13 0.71 0.80 0.00 1.72 0.64 -
P/NAPS 1.30 1.45 1.49 1.33 1.74 1.73 2.08 -26.92%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 22/02/12 25/11/11 24/08/11 27/05/11 23/02/11 -
Price 5.18 5.18 5.92 5.60 5.81 6.20 6.25 -
P/RPS 6.87 1.57 2.45 3.58 7.60 2.24 3.14 68.61%
P/EPS 80.56 17.36 24.91 40.17 68.27 27.40 25.54 115.23%
EY 1.24 5.76 4.02 2.49 1.46 3.65 3.92 -53.60%
DY 0.00 2.32 0.68 0.71 0.00 1.77 0.64 -
P/NAPS 1.35 1.34 1.56 1.49 1.57 1.68 2.08 -25.05%

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