[IJM] QoQ Quarter Result on 30-Jun-2009 [#1]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 32.77%
YoY- -22.45%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 866,467 936,308 1,049,107 1,161,648 1,178,498 1,043,816 1,157,666 -17.57%
PBT 162,835 160,562 130,763 123,864 68,416 125,373 168,583 -2.28%
Tax -30,218 -46,663 -40,342 -37,637 -3,233 -38,480 -47,802 -26.36%
NP 132,617 113,899 90,421 86,227 65,183 86,893 120,781 6.43%
-
NP to SH 111,044 83,648 67,064 70,824 53,343 57,625 87,917 16.86%
-
Tax Rate 18.56% 29.06% 30.85% 30.39% 4.73% 30.69% 28.36% -
Total Cost 733,850 822,409 958,686 1,075,421 1,113,315 956,923 1,036,885 -20.59%
-
Net Worth 5,114,914 5,042,703 4,884,212 4,877,944 4,828,057 4,571,171 4,803,270 4.28%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 145,761 - - - 46,874 - 214,431 -22.70%
Div Payout % 131.26% - - - 87.87% - 243.90% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 5,114,914 5,042,703 4,884,212 4,877,944 4,828,057 4,571,171 4,803,270 4.28%
NOSH 1,325,107 1,323,544 939,271 938,066 937,486 882,465 857,726 33.67%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 15.31% 12.16% 8.62% 7.42% 5.53% 8.32% 10.43% -
ROE 2.17% 1.66% 1.37% 1.45% 1.10% 1.26% 1.83% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 65.39 70.74 111.69 123.83 125.71 118.28 134.97 -38.34%
EPS 8.38 6.32 7.14 7.55 5.69 6.53 10.25 -12.57%
DPS 11.00 0.00 0.00 0.00 5.00 0.00 25.00 -42.17%
NAPS 3.86 3.81 5.20 5.20 5.15 5.18 5.60 -21.98%
Adjusted Per Share Value based on latest NOSH - 938,066
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 24.75 26.75 29.97 33.18 33.67 29.82 33.07 -17.58%
EPS 3.17 2.39 1.92 2.02 1.52 1.65 2.51 16.85%
DPS 4.16 0.00 0.00 0.00 1.34 0.00 6.13 -22.79%
NAPS 1.4611 1.4405 1.3952 1.3935 1.3792 1.3058 1.3721 4.28%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 4.88 4.48 4.50 4.14 2.99 2.00 3.36 -
P/RPS 7.46 6.33 4.03 3.34 2.38 1.69 2.49 107.96%
P/EPS 58.23 70.89 63.03 54.83 52.55 30.63 32.78 46.72%
EY 1.72 1.41 1.59 1.82 1.90 3.27 3.05 -31.76%
DY 2.25 0.00 0.00 0.00 1.67 0.00 7.44 -54.97%
P/NAPS 1.26 1.18 0.87 0.80 0.58 0.39 0.60 64.06%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 -
Price 4.48 4.43 4.63 4.19 4.07 2.54 1.71 -
P/RPS 6.85 6.26 4.15 3.38 3.24 2.15 1.27 207.87%
P/EPS 53.46 70.09 64.85 55.50 71.53 38.90 16.68 117.53%
EY 1.87 1.43 1.54 1.80 1.40 2.57 5.99 -54.01%
DY 2.46 0.00 0.00 0.00 1.23 0.00 14.62 -69.55%
P/NAPS 1.16 1.16 0.89 0.81 0.79 0.49 0.31 141.22%

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