[IJM] YoY Annual (Unaudited) Result on 31-Mar-2009 [#4]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
YoY- 169.02%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 4,517,860 3,720,717 4,013,530 4,601,294 4,637,172 2,311,234 1,910,489 15.40%
PBT 801,591 659,731 578,024 528,670 -144,848 318,929 281,499 19.03%
Tax -251,105 -197,194 -154,860 -126,703 -155,314 -78,820 -80,167 20.93%
NP 550,486 462,537 423,164 401,967 -300,162 240,109 201,332 18.23%
-
NP to SH 409,076 304,491 332,580 290,212 -420,467 194,336 160,433 16.86%
-
Tax Rate 31.33% 29.89% 26.79% 23.97% - 24.71% 28.48% -
Total Cost 3,967,374 3,258,180 3,590,366 4,199,327 4,937,334 2,071,125 1,709,157 15.05%
-
Net Worth 5,305,375 4,978,684 5,092,260 4,551,132 4,583,974 2,333,260 2,027,217 17.37%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 164,507 148,014 145,116 309,211 - 76,751 70,716 15.09%
Div Payout % 40.21% 48.61% 43.63% 106.55% - 39.49% 44.08% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 5,305,375 4,978,684 5,092,260 4,551,132 4,583,974 2,333,260 2,027,217 17.37%
NOSH 1,370,898 1,345,590 1,319,238 883,714 850,459 511,679 471,445 19.45%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 12.18% 12.43% 10.54% 8.74% -6.47% 10.39% 10.54% -
ROE 7.71% 6.12% 6.53% 6.38% -9.17% 8.33% 7.91% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 329.55 276.51 304.23 520.68 545.26 451.70 405.24 -3.38%
EPS 29.84 22.63 25.21 32.84 -49.44 37.98 34.03 -2.16%
DPS 12.00 11.00 11.00 34.99 0.00 15.00 15.00 -3.64%
NAPS 3.87 3.70 3.86 5.15 5.39 4.56 4.30 -1.73%
Adjusted Per Share Value based on latest NOSH - 937,486
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 128.80 106.07 114.42 131.18 132.20 65.89 54.47 15.40%
EPS 11.66 8.68 9.48 8.27 -11.99 5.54 4.57 16.87%
DPS 4.69 4.22 4.14 8.82 0.00 2.19 2.02 15.05%
NAPS 1.5125 1.4194 1.4517 1.2975 1.3068 0.6652 0.5779 17.37%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 5.63 6.41 4.88 2.99 4.36 8.65 5.10 -
P/RPS 1.71 2.32 1.60 0.57 0.80 1.92 1.26 5.21%
P/EPS 18.87 28.33 19.36 9.10 -8.82 22.78 14.99 3.90%
EY 5.30 3.53 5.17 10.98 -11.34 4.39 6.67 -3.75%
DY 2.13 1.72 2.25 11.70 0.00 1.73 2.94 -5.22%
P/NAPS 1.45 1.73 1.26 0.58 0.81 1.90 1.19 3.34%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 27/05/11 26/05/10 26/05/09 27/05/08 30/05/07 30/05/06 -
Price 5.18 6.20 4.48 4.07 4.18 8.10 5.55 -
P/RPS 1.57 2.24 1.47 0.78 0.77 1.79 1.37 2.29%
P/EPS 17.36 27.40 17.77 12.39 -8.45 21.33 16.31 1.04%
EY 5.76 3.65 5.63 8.07 -11.83 4.69 6.13 -1.03%
DY 2.32 1.77 2.46 8.60 0.00 1.85 2.70 -2.49%
P/NAPS 1.34 1.68 1.16 0.79 0.78 1.78 1.29 0.63%

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