[IJM] QoQ TTM Result on 31-Mar-2009 [#4]

Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -17.87%
YoY- 171.68%
Quarter Report
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 4,325,561 4,433,069 4,541,628 4,601,294 4,735,468 4,795,164 4,753,253 -6.07%
PBT 483,605 448,416 486,236 528,670 624,716 736,641 730,962 -24.01%
Tax -127,875 -119,692 -127,152 -126,703 -133,204 -159,755 -157,520 -12.94%
NP 355,730 328,724 359,084 401,967 491,512 576,886 573,442 -27.19%
-
NP to SH 274,879 248,856 269,709 290,212 353,343 429,197 433,350 -26.11%
-
Tax Rate 26.44% 26.69% 26.15% 23.97% 21.32% 21.69% 21.55% -
Total Cost 3,969,831 4,104,345 4,182,544 4,199,327 4,243,956 4,218,278 4,179,811 -3.36%
-
Net Worth 5,042,703 4,884,212 4,877,944 4,828,057 4,571,171 4,803,270 4,639,240 5.70%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 46,874 46,874 261,306 304,096 257,222 257,222 42,790 6.24%
Div Payout % 17.05% 18.84% 96.88% 104.78% 72.80% 59.93% 9.87% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 5,042,703 4,884,212 4,877,944 4,828,057 4,571,171 4,803,270 4,639,240 5.70%
NOSH 1,323,544 939,271 938,066 937,486 882,465 857,726 857,530 33.44%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.22% 7.42% 7.91% 8.74% 10.38% 12.03% 12.06% -
ROE 5.45% 5.10% 5.53% 6.01% 7.73% 8.94% 9.34% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 326.82 471.97 484.15 490.81 536.62 559.05 554.30 -29.61%
EPS 20.77 26.49 28.75 30.96 40.04 50.04 50.53 -44.62%
DPS 3.54 4.99 27.86 32.44 29.15 29.99 4.99 -20.40%
NAPS 3.81 5.20 5.20 5.15 5.18 5.60 5.41 -20.79%
Adjusted Per Share Value based on latest NOSH - 937,486
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 118.59 121.53 124.51 126.15 129.83 131.46 130.31 -6.07%
EPS 7.54 6.82 7.39 7.96 9.69 11.77 11.88 -26.08%
DPS 1.29 1.29 7.16 8.34 7.05 7.05 1.17 6.70%
NAPS 1.3825 1.339 1.3373 1.3236 1.2532 1.3168 1.2719 5.70%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 4.48 4.50 4.14 2.99 2.00 3.36 3.93 -
P/RPS 1.37 0.95 0.86 0.61 0.37 0.60 0.71 54.80%
P/EPS 21.57 16.98 14.40 9.66 4.99 6.71 7.78 96.98%
EY 4.64 5.89 6.94 10.35 20.02 14.89 12.86 -49.22%
DY 0.79 1.11 6.73 10.85 14.57 8.93 1.27 -27.06%
P/NAPS 1.18 0.87 0.80 0.58 0.39 0.60 0.73 37.61%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 26/08/08 -
Price 4.43 4.63 4.19 4.07 2.54 1.71 3.61 -
P/RPS 1.36 0.98 0.87 0.83 0.47 0.31 0.65 63.36%
P/EPS 21.33 17.48 14.57 13.15 6.34 3.42 7.14 107.01%
EY 4.69 5.72 6.86 7.61 15.76 29.26 14.00 -51.66%
DY 0.80 1.08 6.65 7.97 11.48 17.54 1.38 -30.40%
P/NAPS 1.16 0.89 0.81 0.79 0.49 0.31 0.67 44.04%

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