[IJM] QoQ Annualized 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- 7.11%
YoY- -6.47%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 3,543,180 3,944,344 4,013,530 4,196,084 4,421,510 4,646,592 4,601,294 -15.97%
PBT 737,938 699,028 578,024 553,585 509,254 495,456 528,670 24.87%
Tax -181,722 -190,072 -154,860 -166,189 -155,958 -150,548 -126,703 27.15%
NP 556,216 508,956 423,164 387,396 353,296 344,908 401,967 24.15%
-
NP to SH 401,742 342,960 332,580 295,381 275,776 283,296 290,212 24.18%
-
Tax Rate 24.63% 27.19% 26.79% 30.02% 30.62% 30.39% 23.97% -
Total Cost 2,986,964 3,435,388 3,590,366 3,808,688 4,068,214 4,301,684 4,199,327 -20.30%
-
Net Worth 4,020,422 3,996,212 5,092,260 5,018,146 4,884,315 4,877,944 4,551,132 -7.92%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 107,211 - 145,116 - - - 309,211 -50.61%
Div Payout % 26.69% - 43.63% - - - 106.55% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 4,020,422 3,996,212 5,092,260 5,018,146 4,884,315 4,877,944 4,551,132 -7.92%
NOSH 1,340,140 1,332,070 1,319,238 1,317,098 939,291 938,066 883,714 31.96%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 15.70% 12.90% 10.54% 9.23% 7.99% 7.42% 8.74% -
ROE 9.99% 8.58% 6.53% 5.89% 5.65% 5.81% 6.38% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 264.39 296.11 304.23 318.59 470.73 495.34 520.68 -36.32%
EPS 29.98 25.72 25.21 22.43 29.36 30.20 32.84 -5.88%
DPS 8.00 0.00 11.00 0.00 0.00 0.00 34.99 -62.57%
NAPS 3.00 3.00 3.86 3.81 5.20 5.20 5.15 -30.22%
Adjusted Per Share Value based on latest NOSH - 1,323,544
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 97.14 108.14 110.03 115.04 121.22 127.39 126.15 -15.97%
EPS 11.01 9.40 9.12 8.10 7.56 7.77 7.96 24.11%
DPS 2.94 0.00 3.98 0.00 0.00 0.00 8.48 -50.61%
NAPS 1.1022 1.0956 1.3961 1.3758 1.3391 1.3373 1.2477 -7.92%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.19 4.92 4.88 4.48 4.50 4.14 2.99 -
P/RPS 1.96 1.66 1.60 1.41 0.96 0.84 0.57 127.64%
P/EPS 17.31 19.11 19.36 19.98 15.33 13.71 9.10 53.46%
EY 5.78 5.23 5.17 5.01 6.52 7.29 10.98 -34.77%
DY 1.54 0.00 2.25 0.00 0.00 0.00 11.70 -74.09%
P/NAPS 1.73 1.64 1.26 1.18 0.87 0.80 0.58 107.07%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 26/05/10 25/02/10 24/11/09 25/08/09 26/05/09 -
Price 5.69 4.95 4.48 4.43 4.63 4.19 4.07 -
P/RPS 2.15 1.67 1.47 1.39 0.98 0.85 0.78 96.46%
P/EPS 18.98 19.23 17.77 19.75 15.77 13.87 12.39 32.85%
EY 5.27 5.20 5.63 5.06 6.34 7.21 8.07 -24.71%
DY 1.41 0.00 2.46 0.00 0.00 0.00 8.60 -70.01%
P/NAPS 1.90 1.65 1.16 1.16 0.89 0.81 0.79 79.41%

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