[IJM] QoQ Annualized Quarter Result on 30-Jun-2009 [#1]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -2.38%
YoY- -22.45%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 4,013,530 4,196,084 4,421,510 4,646,592 4,601,294 4,563,728 4,757,960 -10.73%
PBT 578,024 553,585 509,254 495,456 528,670 613,672 669,762 -9.36%
Tax -154,860 -166,189 -155,958 -150,548 -126,703 -164,626 -169,980 -6.02%
NP 423,164 387,396 353,296 344,908 401,967 449,045 499,782 -10.50%
-
NP to SH 332,580 295,381 275,776 283,296 290,212 315,825 358,488 -4.88%
-
Tax Rate 26.79% 30.02% 30.62% 30.39% 23.97% 26.83% 25.38% -
Total Cost 3,590,366 3,808,688 4,068,214 4,301,684 4,199,327 4,114,682 4,258,178 -10.75%
-
Net Worth 5,092,260 5,018,146 4,884,315 4,877,944 4,551,132 4,486,220 4,805,009 3.95%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 145,116 - - - 309,211 346,310 514,650 -57.03%
Div Payout % 43.63% - - - 106.55% 109.65% 143.56% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 5,092,260 5,018,146 4,884,315 4,877,944 4,551,132 4,486,220 4,805,009 3.95%
NOSH 1,319,238 1,317,098 939,291 938,066 883,714 866,065 858,037 33.24%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.54% 9.23% 7.99% 7.42% 8.74% 9.84% 10.50% -
ROE 6.53% 5.89% 5.65% 5.81% 6.38% 7.04% 7.46% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 304.23 318.59 470.73 495.34 520.68 526.95 554.52 -33.00%
EPS 25.21 22.43 29.36 30.20 32.84 36.47 41.78 -28.61%
DPS 11.00 0.00 0.00 0.00 34.99 39.99 59.98 -67.75%
NAPS 3.86 3.81 5.20 5.20 5.15 5.18 5.60 -21.98%
Adjusted Per Share Value based on latest NOSH - 938,066
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 110.03 115.04 121.22 127.39 126.15 125.12 130.44 -10.73%
EPS 9.12 8.10 7.56 7.77 7.96 8.66 9.83 -4.87%
DPS 3.98 0.00 0.00 0.00 8.48 9.49 14.11 -57.02%
NAPS 1.3961 1.3758 1.3391 1.3373 1.2477 1.2299 1.3173 3.95%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 4.88 4.48 4.50 4.14 2.99 2.00 3.36 -
P/RPS 1.60 1.41 0.96 0.84 0.57 0.38 0.61 90.30%
P/EPS 19.36 19.98 15.33 13.71 9.10 5.48 8.04 79.74%
EY 5.17 5.01 6.52 7.29 10.98 18.23 12.43 -44.30%
DY 2.25 0.00 0.00 0.00 11.70 19.99 17.85 -74.89%
P/NAPS 1.26 1.18 0.87 0.80 0.58 0.39 0.60 64.06%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 -
Price 4.48 4.43 4.63 4.19 4.07 2.54 1.71 -
P/RPS 1.47 1.39 0.98 0.85 0.78 0.48 0.31 182.51%
P/EPS 17.77 19.75 15.77 13.87 12.39 6.97 4.09 166.50%
EY 5.63 5.06 6.34 7.21 8.07 14.36 24.43 -62.44%
DY 2.46 0.00 0.00 0.00 8.60 15.74 35.08 -83.02%
P/NAPS 1.16 1.16 0.89 0.81 0.79 0.49 0.31 141.22%

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