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

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -5.31%
YoY- -23.72%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
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 1,141,811 1,097,727 785,504 1,049,107 1,157,666 1,115,755 520,283 13.98%
PBT 233,280 161,440 194,212 130,763 168,583 162,904 74,613 20.90%
Tax -54,515 -50,250 -43,343 -40,342 -47,802 -45,567 -18,100 20.15%
NP 178,765 111,190 150,869 90,421 120,781 117,337 56,513 21.13%
-
NP to SH 137,258 74,777 115,131 67,064 87,917 92,070 47,181 19.46%
-
Tax Rate 23.37% 31.13% 22.32% 30.85% 28.36% 27.97% 24.26% -
Total Cost 963,046 986,537 634,635 958,686 1,036,885 998,418 463,770 12.93%
-
Net Worth 5,404,620 5,172,647 4,038,894 4,884,212 4,803,270 4,330,699 2,190,546 16.22%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 55,290 54,882 53,851 - 214,431 - 49,559 1.83%
Div Payout % 40.28% 73.39% 46.77% - 243.90% - 105.04% -
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 5,404,620 5,172,647 4,038,894 4,884,212 4,803,270 4,330,699 2,190,546 16.22%
NOSH 1,382,255 1,372,055 1,346,298 939,271 857,726 852,499 495,598 18.62%
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 15.66% 10.13% 19.21% 8.62% 10.43% 10.52% 10.86% -
ROE 2.54% 1.45% 2.85% 1.37% 1.83% 2.13% 2.15% -
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 82.60 80.01 58.35 111.69 134.97 130.88 104.98 -3.91%
EPS 9.93 5.45 8.55 7.14 10.25 10.80 9.52 0.70%
DPS 4.00 4.00 4.00 0.00 25.00 0.00 10.00 -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 32.62 31.36 22.44 29.97 33.07 31.87 14.86 13.98%
EPS 3.92 2.14 3.29 1.92 2.51 2.63 1.35 19.42%
DPS 1.58 1.57 1.54 0.00 6.13 0.00 1.42 1.79%
NAPS 1.5439 1.4776 1.1538 1.3952 1.3721 1.2371 0.6258 16.22%
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 5.71 6.25 8.90 4.03 2.49 6.07 5.91 -0.57%
P/EPS 47.53 91.74 60.69 63.03 32.78 73.61 65.13 -5.11%
EY 2.10 1.09 1.65 1.59 3.05 1.36 1.54 5.30%
DY 0.85 0.80 0.77 0.00 7.44 0.00 1.61 -10.09%
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 6.10 7.00 9.75 4.15 1.27 6.04 6.33 -0.61%
P/EPS 50.76 102.75 66.54 64.85 16.68 73.15 69.85 -5.17%
EY 1.97 0.97 1.50 1.54 5.99 1.37 1.43 5.47%
DY 0.79 0.71 0.70 0.00 14.62 0.00 1.50 -10.12%
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