[IJM] YoY TTM Result on 30-Jun-2010 [#1]

Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 4.48%
YoY- 28.84%
Quarter Report
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 5,023,549 4,525,755 3,768,422 3,837,968 4,541,628 4,753,253 2,898,433 9.59%
PBT 926,400 766,196 686,584 628,917 486,236 730,962 -462,373 -
Tax -281,896 -249,834 -197,648 -164,741 -127,152 -157,520 -91,775 20.54%
NP 644,504 516,362 488,936 464,176 359,084 573,442 -554,148 -
-
NP to SH 496,396 382,879 333,781 347,496 269,709 433,350 -606,860 -
-
Tax Rate 30.43% 32.61% 28.79% 26.19% 26.15% 21.55% - -
Total Cost 4,379,045 4,009,393 3,279,486 3,373,792 4,182,544 4,179,811 3,452,581 4.03%
-
Net Worth 5,667,751 5,318,927 5,014,821 3,996,212 4,877,944 4,639,240 4,205,151 5.09%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 179,725 165,454 148,727 145,761 261,306 42,790 77,307 15.08%
Div Payout % 36.21% 43.21% 44.56% 41.95% 96.88% 9.87% 0.00% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 5,667,751 5,318,927 5,014,821 3,996,212 4,877,944 4,639,240 4,205,151 5.09%
NOSH 1,389,154 1,381,539 1,351,703 1,332,070 938,066 857,530 836,014 8.82%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 12.83% 11.41% 12.97% 12.09% 7.91% 12.06% -19.12% -
ROE 8.76% 7.20% 6.66% 8.70% 5.53% 9.34% -14.43% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 361.63 327.59 278.79 288.12 484.15 554.30 346.70 0.70%
EPS 35.73 27.71 24.69 26.09 28.75 50.53 -72.59 -
DPS 13.00 12.00 11.00 10.94 27.86 4.99 9.25 5.83%
NAPS 4.08 3.85 3.71 3.00 5.20 5.41 5.03 -3.42%
Adjusted Per Share Value based on latest NOSH - 1,332,070
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 137.72 124.08 103.31 105.22 124.51 130.31 79.46 9.59%
EPS 13.61 10.50 9.15 9.53 7.39 11.88 -16.64 -
DPS 4.93 4.54 4.08 4.00 7.16 1.17 2.12 15.08%
NAPS 1.5538 1.4582 1.3748 1.0956 1.3373 1.2719 1.1529 5.09%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 5.65 5.02 6.45 4.92 4.14 3.93 8.35 -
P/RPS 1.56 1.53 2.31 1.71 0.86 0.71 2.41 -6.98%
P/EPS 15.81 18.11 26.12 18.86 14.40 7.78 -11.50 -
EY 6.32 5.52 3.83 5.30 6.94 12.86 -8.69 -
DY 2.30 2.39 1.71 2.22 6.73 1.27 1.11 12.89%
P/NAPS 1.38 1.30 1.74 1.64 0.80 0.73 1.66 -3.02%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 24/08/11 25/08/10 25/08/09 26/08/08 29/08/07 -
Price 5.51 5.18 5.81 4.95 4.19 3.61 7.15 -
P/RPS 1.52 1.58 2.08 1.72 0.87 0.65 2.06 -4.93%
P/EPS 15.42 18.69 23.53 18.98 14.57 7.14 -9.85 -
EY 6.49 5.35 4.25 5.27 6.86 14.00 -10.15 -
DY 2.36 2.32 1.89 2.21 6.65 1.38 1.29 10.58%
P/NAPS 1.35 1.35 1.57 1.65 0.81 0.67 1.42 -0.83%

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