[IJM] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -2.65%
YoY- -23.07%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 4,366,994 4,263,036 3,543,180 4,421,510 4,757,960 4,441,978 2,076,636 13.17%
PBT 798,990 726,100 737,938 509,254 669,762 -1,062,026 323,996 16.21%
Tax -202,432 -196,444 -181,722 -155,958 -169,980 -161,098 -80,254 16.65%
NP 596,558 529,656 556,216 353,296 499,782 -1,223,124 243,742 16.07%
-
NP to SH 452,182 379,614 401,742 275,776 358,488 -1,309,650 202,964 14.26%
-
Tax Rate 25.34% 27.05% 24.63% 30.62% 25.38% - 24.77% -
Total Cost 3,770,436 3,733,380 2,986,964 4,068,214 4,258,178 5,665,102 1,832,894 12.76%
-
Net Worth 5,403,519 5,133,231 4,020,422 4,884,315 4,805,009 4,290,057 2,176,372 16.34%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 110,557 108,927 107,211 - 514,650 - 98,478 1.94%
Div Payout % 24.45% 28.69% 26.69% - 143.56% - 48.52% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 5,403,519 5,133,231 4,020,422 4,884,315 4,805,009 4,290,057 2,176,372 16.34%
NOSH 1,381,974 1,361,599 1,340,140 939,291 858,037 844,499 492,392 18.74%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.66% 12.42% 15.70% 7.99% 10.50% -27.54% 11.74% -
ROE 8.37% 7.40% 9.99% 5.65% 7.46% -30.53% 9.33% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 316.00 313.09 264.39 470.73 554.52 525.99 421.74 -4.69%
EPS 32.72 27.88 29.98 29.36 41.78 -155.08 41.22 -3.77%
DPS 8.00 8.00 8.00 0.00 59.98 0.00 20.00 -14.15%
NAPS 3.91 3.77 3.00 5.20 5.60 5.08 4.42 -2.02%
Adjusted Per Share Value based on latest NOSH - 939,271
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 119.72 116.87 97.14 121.22 130.44 121.78 56.93 13.17%
EPS 12.40 10.41 11.01 7.56 9.83 -35.90 5.56 14.28%
DPS 3.03 2.99 2.94 0.00 14.11 0.00 2.70 1.93%
NAPS 1.4814 1.4073 1.1022 1.3391 1.3173 1.1761 0.5967 16.34%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.72 5.00 5.19 4.50 3.36 7.95 6.20 -
P/RPS 1.49 1.60 1.96 0.96 0.61 1.51 1.47 0.22%
P/EPS 14.43 17.93 17.31 15.33 8.04 -5.13 15.04 -0.68%
EY 6.93 5.58 5.78 6.52 12.43 -19.51 6.65 0.68%
DY 1.69 1.60 1.54 0.00 17.85 0.00 3.23 -10.22%
P/NAPS 1.21 1.33 1.73 0.87 0.60 1.56 1.40 -2.39%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 25/11/11 23/11/10 24/11/09 25/11/08 28/11/07 15/11/06 -
Price 5.04 5.60 5.69 4.63 1.71 7.90 6.65 -
P/RPS 1.59 1.79 2.15 0.98 0.31 1.50 1.58 0.10%
P/EPS 15.40 20.09 18.98 15.77 4.09 -5.09 16.13 -0.76%
EY 6.49 4.98 5.27 6.34 24.43 -19.63 6.20 0.76%
DY 1.59 1.43 1.41 0.00 35.08 0.00 3.01 -10.08%
P/NAPS 1.29 1.49 1.90 0.89 0.31 1.56 1.50 -2.48%

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