[IJM] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 60.66%
YoY- -6.47%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 3,408,844 3,303,881 2,672,935 3,147,063 3,422,796 3,324,501 1,623,022 13.15%
PBT 621,675 610,771 588,836 415,189 460,254 -293,715 246,327 16.66%
Tax -159,609 -167,215 -127,519 -124,642 -123,470 -145,580 -68,293 15.18%
NP 462,066 443,556 461,317 290,547 336,784 -439,295 178,034 17.21%
-
NP to SH 356,462 325,041 328,834 221,536 236,869 -521,346 144,724 16.19%
-
Tax Rate 25.67% 27.38% 21.66% 30.02% 26.83% - 27.72% -
Total Cost 2,946,778 2,860,325 2,211,618 2,856,516 3,086,012 3,763,796 1,444,988 12.59%
-
Net Worth 5,526,542 5,196,280 4,030,550 5,018,146 4,486,220 4,434,281 2,257,893 16.07%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 55,265 54,697 53,740 - 259,733 - 49,733 1.77%
Div Payout % 15.50% 16.83% 16.34% - 109.65% - 34.36% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 5,526,542 5,196,280 4,030,550 5,018,146 4,486,220 4,434,281 2,257,893 16.07%
NOSH 1,381,635 1,367,442 1,343,516 1,317,098 866,065 847,854 497,333 18.54%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 13.55% 13.43% 17.26% 9.23% 9.84% -13.21% 10.97% -
ROE 6.45% 6.26% 8.16% 4.41% 5.28% -11.76% 6.41% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 246.73 241.61 198.95 238.94 395.21 392.11 326.34 -4.54%
EPS 25.80 23.77 24.48 16.82 27.35 -61.49 29.10 -1.98%
DPS 4.00 4.00 4.00 0.00 29.99 0.00 10.00 -14.15%
NAPS 4.00 3.80 3.00 3.81 5.18 5.23 4.54 -2.08%
Adjusted Per Share Value based on latest NOSH - 1,323,544
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 97.38 94.38 76.36 89.90 97.78 94.97 46.36 13.15%
EPS 10.18 9.29 9.39 6.33 6.77 -14.89 4.13 16.20%
DPS 1.58 1.56 1.54 0.00 7.42 0.00 1.42 1.79%
NAPS 1.5787 1.4844 1.1514 1.4335 1.2816 1.2667 0.645 16.07%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.98 5.65 6.23 4.48 2.00 6.14 7.35 -
P/RPS 2.02 2.34 3.13 1.87 0.51 1.57 2.25 -1.77%
P/EPS 19.30 23.77 25.45 26.63 7.31 -9.99 25.26 -4.38%
EY 5.18 4.21 3.93 3.75 13.68 -10.01 3.96 4.57%
DY 0.80 0.71 0.64 0.00 15.00 0.00 1.36 -8.45%
P/NAPS 1.25 1.49 2.08 1.18 0.39 1.17 1.62 -4.22%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 23/02/11 25/02/10 24/02/09 26/02/08 27/02/07 -
Price 5.11 5.92 6.25 4.43 2.54 5.11 8.80 -
P/RPS 2.07 2.45 3.14 1.85 0.64 1.30 2.70 -4.32%
P/EPS 19.81 24.91 25.54 26.34 9.29 -8.31 30.24 -6.80%
EY 5.05 4.02 3.92 3.80 10.77 -12.03 3.31 7.28%
DY 0.78 0.68 0.64 0.00 11.81 0.00 1.14 -6.12%
P/NAPS 1.28 1.56 2.08 1.16 0.49 0.98 1.94 -6.68%

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