[IJM] QoQ Annualized Quarter 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- -8.11%
YoY- 169.02%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 4,196,084 4,421,510 4,646,592 4,601,294 4,563,728 4,757,960 4,885,256 -9.61%
PBT 553,585 509,254 495,456 528,670 613,672 669,762 665,192 -11.49%
Tax -166,189 -155,958 -150,548 -126,703 -164,626 -169,980 -148,752 7.64%
NP 387,396 353,296 344,908 401,967 449,045 499,782 516,440 -17.39%
-
NP to SH 295,381 275,776 283,296 290,212 315,825 358,488 365,308 -13.17%
-
Tax Rate 30.02% 30.62% 30.39% 23.97% 26.83% 25.38% 22.36% -
Total Cost 3,808,688 4,068,214 4,301,684 4,199,327 4,114,682 4,258,178 4,368,816 -8.71%
-
Net Worth 5,018,146 4,884,315 4,877,944 4,551,132 4,486,220 4,805,009 4,639,240 5.35%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 309,211 346,310 514,650 171,163 -
Div Payout % - - - 106.55% 109.65% 143.56% 46.85% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 5,018,146 4,884,315 4,877,944 4,551,132 4,486,220 4,805,009 4,639,240 5.35%
NOSH 1,317,098 939,291 938,066 883,714 866,065 858,037 857,530 33.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.23% 7.99% 7.42% 8.74% 9.84% 10.50% 10.57% -
ROE 5.89% 5.65% 5.81% 6.38% 7.04% 7.46% 7.87% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 318.59 470.73 495.34 520.68 526.95 554.52 569.69 -32.05%
EPS 22.43 29.36 30.20 32.84 36.47 41.78 42.60 -34.71%
DPS 0.00 0.00 0.00 34.99 39.99 59.98 19.96 -
NAPS 3.81 5.20 5.20 5.15 5.18 5.60 5.41 -20.79%
Adjusted Per Share Value based on latest NOSH - 937,486
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 115.04 121.22 127.39 126.15 125.12 130.44 133.93 -9.61%
EPS 8.10 7.56 7.77 7.96 8.66 9.83 10.02 -13.18%
DPS 0.00 0.00 0.00 8.48 9.49 14.11 4.69 -
NAPS 1.3758 1.3391 1.3373 1.2477 1.2299 1.3173 1.2719 5.35%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 4.48 4.50 4.14 2.99 2.00 3.36 3.93 -
P/RPS 1.41 0.96 0.84 0.57 0.38 0.61 0.69 60.82%
P/EPS 19.98 15.33 13.71 9.10 5.48 8.04 9.23 67.10%
EY 5.01 6.52 7.29 10.98 18.23 12.43 10.84 -40.13%
DY 0.00 0.00 0.00 11.70 19.99 17.85 5.08 -
P/NAPS 1.18 0.87 0.80 0.58 0.39 0.60 0.73 37.61%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 26/08/08 -
Price 4.43 4.63 4.19 4.07 2.54 1.71 3.61 -
P/RPS 1.39 0.98 0.85 0.78 0.48 0.31 0.63 69.23%
P/EPS 19.75 15.77 13.87 12.39 6.97 4.09 8.47 75.57%
EY 5.06 6.34 7.21 8.07 14.36 24.43 11.80 -43.04%
DY 0.00 0.00 0.00 8.60 15.74 35.08 5.53 -
P/NAPS 1.16 0.89 0.81 0.79 0.49 0.31 0.67 44.04%

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