[IJM] QoQ Quarter Result on 31-Mar-2010 [#4]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 32.75%
YoY- 108.17%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 901,345 785,504 986,086 866,467 936,308 1,049,107 1,161,648 -15.52%
PBT 219,867 194,212 174,757 162,835 160,562 130,763 123,864 46.44%
Tax -36,658 -43,343 -47,518 -30,218 -46,663 -40,342 -37,637 -1.73%
NP 183,209 150,869 127,239 132,617 113,899 90,421 86,227 65.04%
-
NP to SH 127,963 115,131 85,740 111,044 83,648 67,064 70,824 48.18%
-
Tax Rate 16.67% 22.32% 27.19% 18.56% 29.06% 30.85% 30.39% -
Total Cost 718,136 634,635 858,847 733,850 822,409 958,686 1,075,421 -23.54%
-
Net Worth 4,054,969 4,038,894 3,996,212 5,114,914 5,042,703 4,884,212 4,877,944 -11.56%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 53,851 - 145,761 - - - -
Div Payout % - 46.77% - 131.26% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 4,054,969 4,038,894 3,996,212 5,114,914 5,042,703 4,884,212 4,877,944 -11.56%
NOSH 1,351,656 1,346,298 1,332,070 1,325,107 1,323,544 939,271 938,066 27.48%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 20.33% 19.21% 12.90% 15.31% 12.16% 8.62% 7.42% -
ROE 3.16% 2.85% 2.15% 2.17% 1.66% 1.37% 1.45% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 66.68 58.35 74.03 65.39 70.74 111.69 123.83 -33.73%
EPS 9.47 8.55 6.43 8.38 6.32 7.14 7.55 16.25%
DPS 0.00 4.00 0.00 11.00 0.00 0.00 0.00 -
NAPS 3.00 3.00 3.00 3.86 3.81 5.20 5.20 -30.62%
Adjusted Per Share Value based on latest NOSH - 1,325,107
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 24.71 21.54 27.03 23.75 25.67 28.76 31.85 -15.52%
EPS 3.51 3.16 2.35 3.04 2.29 1.84 1.94 48.32%
DPS 0.00 1.48 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.1117 1.1073 1.0956 1.4023 1.3825 1.339 1.3373 -11.55%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 6.23 5.19 4.92 4.88 4.48 4.50 4.14 -
P/RPS 9.34 8.90 6.65 7.46 6.33 4.03 3.34 98.11%
P/EPS 65.81 60.69 76.44 58.23 70.89 63.03 54.83 12.90%
EY 1.52 1.65 1.31 1.72 1.41 1.59 1.82 -11.28%
DY 0.00 0.77 0.00 2.25 0.00 0.00 0.00 -
P/NAPS 2.08 1.73 1.64 1.26 1.18 0.87 0.80 88.75%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 23/11/10 25/08/10 26/05/10 25/02/10 24/11/09 25/08/09 -
Price 6.25 5.69 4.95 4.48 4.43 4.63 4.19 -
P/RPS 9.37 9.75 6.69 6.85 6.26 4.15 3.38 96.97%
P/EPS 66.02 66.54 76.90 53.46 70.09 64.85 55.50 12.23%
EY 1.51 1.50 1.30 1.87 1.43 1.54 1.80 -11.02%
DY 0.00 0.70 0.00 2.46 0.00 0.00 0.00 -
P/NAPS 2.08 1.90 1.65 1.16 1.16 0.89 0.81 87.20%

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