[IJM] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 63.7%
YoY- 48.43%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 2,131,518 1,033,791 3,720,717 2,672,935 1,771,590 986,086 4,013,530 -34.39%
PBT 363,050 201,610 659,731 588,836 368,969 174,757 578,024 -26.63%
Tax -98,222 -47,972 -197,194 -127,519 -90,861 -47,518 -154,860 -26.15%
NP 264,828 153,638 462,537 461,317 278,108 127,239 423,164 -26.81%
-
NP to SH 189,807 115,030 304,491 328,834 200,871 85,740 332,580 -31.17%
-
Tax Rate 27.05% 23.79% 29.89% 21.66% 24.63% 27.19% 26.79% -
Total Cost 1,866,690 880,153 3,258,180 2,211,618 1,493,482 858,847 3,590,366 -35.31%
-
Net Worth 5,133,231 5,014,821 4,978,684 4,030,550 4,020,422 3,996,212 5,092,260 0.53%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 54,463 - 148,014 53,740 53,605 - 145,116 -47.93%
Div Payout % 28.69% - 48.61% 16.34% 26.69% - 43.63% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 5,133,231 5,014,821 4,978,684 4,030,550 4,020,422 3,996,212 5,092,260 0.53%
NOSH 1,361,599 1,351,703 1,345,590 1,343,516 1,340,140 1,332,070 1,319,238 2.12%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 12.42% 14.86% 12.43% 17.26% 15.70% 12.90% 10.54% -
ROE 3.70% 2.29% 6.12% 8.16% 5.00% 2.15% 6.53% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 156.55 76.48 276.51 198.95 132.19 74.03 304.23 -35.75%
EPS 13.94 8.51 22.63 24.48 14.99 6.43 25.21 -32.60%
DPS 4.00 0.00 11.00 4.00 4.00 0.00 11.00 -49.02%
NAPS 3.77 3.71 3.70 3.00 3.00 3.00 3.86 -1.55%
Adjusted Per Share Value based on latest NOSH - 1,351,656
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 58.44 28.34 102.01 73.28 48.57 27.03 110.03 -34.39%
EPS 5.20 3.15 8.35 9.02 5.51 2.35 9.12 -31.21%
DPS 1.49 0.00 4.06 1.47 1.47 0.00 3.98 -48.02%
NAPS 1.4073 1.3748 1.3649 1.105 1.1022 1.0956 1.3961 0.53%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 5.00 6.45 6.41 6.23 5.19 4.92 4.88 -
P/RPS 3.19 8.43 2.32 3.13 3.93 6.65 1.60 58.34%
P/EPS 35.87 75.79 28.33 25.45 34.63 76.44 19.36 50.79%
EY 2.79 1.32 3.53 3.93 2.89 1.31 5.17 -33.69%
DY 0.80 0.00 1.72 0.64 0.77 0.00 2.25 -49.77%
P/NAPS 1.33 1.74 1.73 2.08 1.73 1.64 1.26 3.66%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 27/05/11 23/02/11 23/11/10 25/08/10 26/05/10 -
Price 5.60 5.81 6.20 6.25 5.69 4.95 4.48 -
P/RPS 3.58 7.60 2.24 3.14 4.30 6.69 1.47 80.91%
P/EPS 40.17 68.27 27.40 25.54 37.96 76.90 17.77 72.15%
EY 2.49 1.46 3.65 3.92 2.63 1.30 5.63 -41.92%
DY 0.71 0.00 1.77 0.64 0.70 0.00 2.46 -56.29%
P/NAPS 1.49 1.57 1.68 2.08 1.90 1.65 1.16 18.14%

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