[IJM] QoQ 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- 11.15%
YoY- 52.98%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,097,727 1,033,791 1,047,782 901,345 785,504 986,086 866,467 17.06%
PBT 161,440 201,610 70,895 219,867 194,212 174,757 162,835 -0.57%
Tax -50,250 -47,972 -69,675 -36,658 -43,343 -47,518 -30,218 40.31%
NP 111,190 153,638 1,220 183,209 150,869 127,239 132,617 -11.07%
-
NP to SH 74,777 115,030 -24,343 127,963 115,131 85,740 111,044 -23.15%
-
Tax Rate 31.13% 23.79% 98.28% 16.67% 22.32% 27.19% 18.56% -
Total Cost 986,537 880,153 1,046,562 718,136 634,635 858,847 733,850 21.78%
-
Net Worth 5,172,647 5,014,821 5,069,080 4,054,969 4,038,894 3,996,212 5,114,914 0.75%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 54,882 - 94,875 - 53,851 - 145,761 -47.82%
Div Payout % 73.39% - 0.00% - 46.77% - 131.26% -
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 5,172,647 5,014,821 5,069,080 4,054,969 4,038,894 3,996,212 5,114,914 0.75%
NOSH 1,372,055 1,351,703 1,355,369 1,351,656 1,346,298 1,332,070 1,325,107 2.34%
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 10.13% 14.86% 0.12% 20.33% 19.21% 12.90% 15.31% -
ROE 1.45% 2.29% -0.48% 3.16% 2.85% 2.15% 2.17% -
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 80.01 76.48 77.31 66.68 58.35 74.03 65.39 14.38%
EPS 5.45 8.51 -1.80 9.47 8.55 6.43 8.38 -24.91%
DPS 4.00 0.00 7.00 0.00 4.00 0.00 11.00 -49.02%
NAPS 3.77 3.71 3.74 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 31.36 29.53 29.93 25.75 22.44 28.17 24.75 17.07%
EPS 2.14 3.29 -0.70 3.66 3.29 2.45 3.17 -23.02%
DPS 1.57 0.00 2.71 0.00 1.54 0.00 4.16 -47.74%
NAPS 1.4776 1.4326 1.4481 1.1584 1.1538 1.1416 1.4611 0.75%
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 6.25 8.43 8.29 9.34 8.90 6.65 7.46 -11.11%
P/EPS 91.74 75.79 -356.90 65.81 60.69 76.44 58.23 35.35%
EY 1.09 1.32 -0.28 1.52 1.65 1.31 1.72 -26.20%
DY 0.80 0.00 1.09 0.00 0.77 0.00 2.25 -49.77%
P/NAPS 1.33 1.74 1.71 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 7.00 7.60 8.02 9.37 9.75 6.69 6.85 1.45%
P/EPS 102.75 68.27 -345.20 66.02 66.54 76.90 53.46 54.52%
EY 0.97 1.46 -0.29 1.51 1.50 1.30 1.87 -35.41%
DY 0.71 0.00 1.13 0.00 0.70 0.00 2.46 -56.29%
P/NAPS 1.49 1.57 1.66 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