[IJM] YoY Annual (Unaudited) 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
YoY- 14.6%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 4,663,406 4,517,860 3,720,717 4,013,530 4,601,294 4,637,172 2,311,234 12.39%
PBT 835,848 801,591 659,731 578,024 528,670 -144,848 318,929 17.40%
Tax -273,643 -251,105 -197,194 -154,860 -126,703 -155,314 -78,820 23.02%
NP 562,205 550,486 462,537 423,164 401,967 -300,162 240,109 15.21%
-
NP to SH 420,892 409,076 304,491 332,580 290,212 -420,467 194,336 13.73%
-
Tax Rate 32.74% 31.33% 29.89% 26.79% 23.97% - 24.71% -
Total Cost 4,101,201 3,967,374 3,258,180 3,590,366 4,199,327 4,937,334 2,071,125 12.04%
-
Net Worth 5,610,051 5,305,375 4,978,684 5,092,260 4,551,132 4,583,974 2,333,260 15.72%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 179,632 164,507 148,014 145,116 309,211 - 76,751 15.21%
Div Payout % 42.68% 40.21% 48.61% 43.63% 106.55% - 39.49% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 5,610,051 5,305,375 4,978,684 5,092,260 4,551,132 4,583,974 2,333,260 15.72%
NOSH 1,381,785 1,370,898 1,345,590 1,319,238 883,714 850,459 511,679 17.98%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.06% 12.18% 12.43% 10.54% 8.74% -6.47% 10.39% -
ROE 7.50% 7.71% 6.12% 6.53% 6.38% -9.17% 8.33% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 337.49 329.55 276.51 304.23 520.68 545.26 451.70 -4.73%
EPS 30.46 29.84 22.63 25.21 32.84 -49.44 37.98 -3.60%
DPS 13.00 12.00 11.00 11.00 34.99 0.00 15.00 -2.35%
NAPS 4.06 3.87 3.70 3.86 5.15 5.39 4.56 -1.91%
Adjusted Per Share Value based on latest NOSH - 1,325,107
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 133.22 129.06 106.29 114.65 131.44 132.47 66.02 12.40%
EPS 12.02 11.69 8.70 9.50 8.29 -12.01 5.55 13.73%
DPS 5.13 4.70 4.23 4.15 8.83 0.00 2.19 15.22%
NAPS 1.6026 1.5156 1.4222 1.4547 1.3001 1.3095 0.6665 15.73%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 5.45 5.63 6.41 4.88 2.99 4.36 8.65 -
P/RPS 1.61 1.71 2.32 1.60 0.57 0.80 1.92 -2.88%
P/EPS 17.89 18.87 28.33 19.36 9.10 -8.82 22.78 -3.94%
EY 5.59 5.30 3.53 5.17 10.98 -11.34 4.39 4.10%
DY 2.39 2.13 1.72 2.25 11.70 0.00 1.73 5.52%
P/NAPS 1.34 1.45 1.73 1.26 0.58 0.81 1.90 -5.64%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 29/05/12 27/05/11 26/05/10 26/05/09 27/05/08 30/05/07 -
Price 5.76 5.18 6.20 4.48 4.07 4.18 8.10 -
P/RPS 1.71 1.57 2.24 1.47 0.78 0.77 1.79 -0.75%
P/EPS 18.91 17.36 27.40 17.77 12.39 -8.45 21.33 -1.98%
EY 5.29 5.76 3.65 5.63 8.07 -11.83 4.69 2.02%
DY 2.26 2.32 1.77 2.46 8.60 0.00 1.85 3.38%
P/NAPS 1.42 1.34 1.68 1.16 0.79 0.78 1.78 -3.69%

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