[IJM] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 60.66%
YoY- -6.47%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,771,590 986,086 4,013,530 3,147,063 2,210,755 1,161,648 4,601,294 -47.04%
PBT 368,969 174,757 578,024 415,189 254,627 123,864 528,670 -21.30%
Tax -90,861 -47,518 -154,860 -124,642 -77,979 -37,637 -126,703 -19.86%
NP 278,108 127,239 423,164 290,547 176,648 86,227 401,967 -21.75%
-
NP to SH 200,871 85,740 332,580 221,536 137,888 70,824 290,212 -21.73%
-
Tax Rate 24.63% 27.19% 26.79% 30.02% 30.62% 30.39% 23.97% -
Total Cost 1,493,482 858,847 3,590,366 2,856,516 2,034,107 1,075,421 4,199,327 -49.77%
-
Net Worth 4,020,422 3,996,212 5,092,260 5,018,146 4,884,315 4,877,944 4,551,132 -7.92%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 53,605 - 145,116 - - - 309,211 -68.87%
Div Payout % 26.69% - 43.63% - - - 106.55% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 4,020,422 3,996,212 5,092,260 5,018,146 4,884,315 4,877,944 4,551,132 -7.92%
NOSH 1,340,140 1,332,070 1,319,238 1,317,098 939,291 938,066 883,714 31.96%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 15.70% 12.90% 10.54% 9.23% 7.99% 7.42% 8.74% -
ROE 5.00% 2.15% 6.53% 4.41% 2.82% 1.45% 6.38% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 132.19 74.03 304.23 238.94 235.36 123.83 520.68 -59.87%
EPS 14.99 6.43 25.21 16.82 14.68 7.55 32.84 -40.68%
DPS 4.00 0.00 11.00 0.00 0.00 0.00 34.99 -76.41%
NAPS 3.00 3.00 3.86 3.81 5.20 5.20 5.15 -30.22%
Adjusted Per Share Value based on latest NOSH - 1,323,544
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 50.61 28.17 114.65 89.90 63.15 33.18 131.44 -47.04%
EPS 5.74 2.45 9.50 6.33 3.94 2.02 8.29 -21.71%
DPS 1.53 0.00 4.15 0.00 0.00 0.00 8.83 -68.88%
NAPS 1.1485 1.1416 1.4547 1.4335 1.3953 1.3935 1.3001 -7.92%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.19 4.92 4.88 4.48 4.50 4.14 2.99 -
P/RPS 3.93 6.65 1.60 1.87 1.91 3.34 0.57 261.82%
P/EPS 34.63 76.44 19.36 26.63 30.65 54.83 9.10 143.54%
EY 2.89 1.31 5.17 3.75 3.26 1.82 10.98 -58.89%
DY 0.77 0.00 2.25 0.00 0.00 0.00 11.70 -83.67%
P/NAPS 1.73 1.64 1.26 1.18 0.87 0.80 0.58 107.07%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 26/05/10 25/02/10 24/11/09 25/08/09 26/05/09 -
Price 5.69 4.95 4.48 4.43 4.63 4.19 4.07 -
P/RPS 4.30 6.69 1.47 1.85 1.97 3.38 0.78 211.74%
P/EPS 37.96 76.90 17.77 26.34 31.54 55.50 12.39 110.80%
EY 2.63 1.30 5.63 3.80 3.17 1.80 8.07 -52.61%
DY 0.70 0.00 2.46 0.00 0.00 0.00 8.60 -81.18%
P/NAPS 1.90 1.65 1.16 1.16 0.89 0.81 0.79 79.41%

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