[IJM] YoY TTM Result on 31-Mar-2009 [#4]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -17.87%
YoY- 171.68%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 4,517,860 3,720,717 4,013,530 4,601,294 4,637,173 2,311,234 1,791,190 16.65%
PBT 801,591 659,731 578,024 528,670 -129,253 318,929 265,412 20.20%
Tax -251,105 -197,194 -154,860 -126,703 -155,314 -78,820 -73,121 22.80%
NP 550,486 462,537 423,164 401,967 -284,567 240,109 192,291 19.14%
-
NP to SH 409,076 304,491 332,580 290,212 -404,872 194,336 155,453 17.48%
-
Tax Rate 31.33% 29.89% 26.79% 23.97% - 24.71% 27.55% -
Total Cost 3,967,374 3,258,180 3,590,366 4,199,327 4,921,740 2,071,125 1,598,899 16.33%
-
Net Worth 5,348,938 5,069,080 5,114,914 4,828,057 4,626,343 2,530,545 2,232,085 15.66%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 165,454 148,727 145,761 304,096 - 49,559 71,326 15.04%
Div Payout % 40.45% 48.84% 43.83% 104.78% - 25.50% 45.88% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 5,348,938 5,069,080 5,114,914 4,828,057 4,626,343 2,530,545 2,232,085 15.66%
NOSH 1,382,154 1,355,369 1,325,107 937,486 858,319 554,944 478,988 19.29%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 12.18% 12.43% 10.54% 8.74% -6.14% 10.39% 10.74% -
ROE 7.65% 6.01% 6.50% 6.01% -8.75% 7.68% 6.96% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 326.87 274.52 302.88 490.81 540.26 416.48 373.95 -2.21%
EPS 29.60 22.47 25.10 30.96 -47.17 35.02 32.45 -1.51%
DPS 11.97 11.00 11.00 32.44 0.00 8.93 14.89 -3.56%
NAPS 3.87 3.74 3.86 5.15 5.39 4.56 4.66 -3.04%
Adjusted Per Share Value based on latest NOSH - 937,486
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 123.86 102.01 110.03 126.15 127.13 63.36 49.11 16.65%
EPS 11.22 8.35 9.12 7.96 -11.10 5.33 4.26 17.49%
DPS 4.54 4.08 4.00 8.34 0.00 1.36 1.96 15.01%
NAPS 1.4664 1.3897 1.4023 1.3236 1.2683 0.6938 0.6119 15.66%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 5.63 6.41 4.88 2.99 4.36 8.65 5.10 -
P/RPS 1.72 2.34 1.61 0.61 0.81 2.08 1.36 3.98%
P/EPS 19.02 28.53 19.44 9.66 -9.24 24.70 15.71 3.23%
EY 5.26 3.50 5.14 10.35 -10.82 4.05 6.36 -3.11%
DY 2.13 1.72 2.25 10.85 0.00 1.03 2.92 -5.11%
P/NAPS 1.45 1.71 1.26 0.58 0.81 1.90 1.09 4.86%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 27/05/11 26/05/10 26/05/09 27/05/08 30/05/07 30/05/06 -
Price 5.18 6.20 4.48 4.07 4.18 8.10 5.55 -
P/RPS 1.58 2.26 1.48 0.83 0.77 1.94 1.48 1.09%
P/EPS 17.50 27.60 17.85 13.15 -8.86 23.13 17.10 0.38%
EY 5.71 3.62 5.60 7.61 -11.28 4.32 5.85 -0.40%
DY 2.31 1.77 2.46 7.97 0.00 1.10 2.68 -2.44%
P/NAPS 1.34 1.66 1.16 0.79 0.78 1.78 1.19 1.99%

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