[IJM] QoQ 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- -34.99%
YoY- -35.05%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter 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 1,213,979 1,172,363 1,097,727 1,033,791 1,047,782 901,345 10.13%
PBT 166,215 190,820 247,721 161,440 201,610 70,895 219,867 -17.02%
Tax -46,701 -83,890 -68,993 -50,250 -47,972 -69,675 -36,658 17.53%
NP 119,514 106,930 178,728 111,190 153,638 1,220 183,209 -24.80%
-
NP to SH 88,833 84,035 135,234 74,777 115,030 -24,343 127,963 -21.61%
-
Tax Rate 28.10% 43.96% 27.85% 31.13% 23.79% 98.28% 16.67% -
Total Cost 922,172 1,107,049 993,635 986,537 880,153 1,046,562 718,136 18.15%
-
Net Worth 5,318,927 5,348,938 5,238,421 5,172,647 5,014,821 5,069,080 4,054,969 19.84%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 110,572 - 54,882 - 94,875 - -
Div Payout % - 131.58% - 73.39% - 0.00% - -
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 5,348,938 5,238,421 5,172,647 5,014,821 5,069,080 4,054,969 19.84%
NOSH 1,381,539 1,382,154 1,378,532 1,372,055 1,351,703 1,355,369 1,351,656 1.46%
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% 8.81% 15.25% 10.13% 14.86% 0.12% 20.33% -
ROE 1.67% 1.57% 2.58% 1.45% 2.29% -0.48% 3.16% -
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 87.83 85.04 80.01 76.48 77.31 66.68 8.54%
EPS 6.43 6.08 9.81 5.45 8.51 -1.80 9.47 -22.76%
DPS 0.00 8.00 0.00 4.00 0.00 7.00 0.00 -
NAPS 3.85 3.87 3.80 3.77 3.71 3.74 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 29.76 34.68 33.49 31.36 29.53 29.93 25.75 10.13%
EPS 2.54 2.40 3.86 2.14 3.29 -0.70 3.66 -21.63%
DPS 0.00 3.16 0.00 1.57 0.00 2.71 0.00 -
NAPS 1.5194 1.528 1.4964 1.4776 1.4326 1.4481 1.1584 19.84%
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 6.41 6.64 6.25 8.43 8.29 9.34 -20.20%
P/EPS 78.07 92.60 57.59 91.74 75.79 -356.90 65.81 12.07%
EY 1.28 1.08 1.74 1.09 1.32 -0.28 1.52 -10.83%
DY 0.00 1.42 0.00 0.80 0.00 1.09 0.00 -
P/NAPS 1.30 1.45 1.49 1.33 1.74 1.71 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 5.90 6.96 7.00 7.60 8.02 9.37 -18.70%
P/EPS 80.56 85.20 60.35 102.75 68.27 -345.20 66.02 14.20%
EY 1.24 1.17 1.66 0.97 1.46 -0.29 1.51 -12.31%
DY 0.00 1.54 0.00 0.71 0.00 1.13 0.00 -
P/NAPS 1.35 1.34 1.56 1.49 1.57 1.66 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