[IJM] QoQ Annualized Quarter Result on 31-Mar-2011 [#4]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -30.55%
YoY- -8.45%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 4,405,174 4,263,036 4,135,164 3,720,717 3,563,913 3,543,180 3,944,344 7.62%
PBT 814,361 726,100 806,440 659,731 785,114 737,938 699,028 10.68%
Tax -222,953 -196,444 -191,888 -197,194 -170,025 -181,722 -190,072 11.19%
NP 591,408 529,656 614,552 462,537 615,089 556,216 508,956 10.49%
-
NP to SH 433,388 379,614 460,120 304,491 438,445 401,742 342,960 16.83%
-
Tax Rate 27.38% 27.05% 23.79% 29.89% 21.66% 24.63% 27.19% -
Total Cost 3,813,766 3,733,380 3,520,612 3,258,180 2,948,824 2,986,964 3,435,388 7.19%
-
Net Worth 5,196,279 5,133,231 5,014,821 4,978,684 4,030,550 4,020,422 3,996,212 19.07%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 72,930 108,927 - 148,014 71,654 107,211 - -
Div Payout % 16.83% 28.69% - 48.61% 16.34% 26.69% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 5,196,279 5,133,231 5,014,821 4,978,684 4,030,550 4,020,422 3,996,212 19.07%
NOSH 1,367,442 1,361,599 1,351,703 1,345,590 1,343,516 1,340,140 1,332,070 1.75%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 13.43% 12.42% 14.86% 12.43% 17.26% 15.70% 12.90% -
ROE 8.34% 7.40% 9.18% 6.12% 10.88% 9.99% 8.58% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 322.15 313.09 305.92 276.51 265.27 264.39 296.11 5.76%
EPS 31.69 27.88 34.04 22.63 32.64 29.98 25.72 14.88%
DPS 5.33 8.00 0.00 11.00 5.33 8.00 0.00 -
NAPS 3.80 3.77 3.71 3.70 3.00 3.00 3.00 17.01%
Adjusted Per Share Value based on latest NOSH - 1,355,369
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 125.84 121.78 118.13 106.29 101.81 101.22 112.68 7.62%
EPS 12.38 10.84 13.14 8.70 12.52 11.48 9.80 16.80%
DPS 2.08 3.11 0.00 4.23 2.05 3.06 0.00 -
NAPS 1.4844 1.4664 1.4326 1.4222 1.1514 1.1485 1.1416 19.07%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 5.65 5.00 6.45 6.41 6.23 5.19 4.92 -
P/RPS 1.75 1.60 2.11 2.32 2.35 1.96 1.66 3.57%
P/EPS 17.83 17.93 18.95 28.33 19.09 17.31 19.11 -4.50%
EY 5.61 5.58 5.28 3.53 5.24 5.78 5.23 4.77%
DY 0.94 1.60 0.00 1.72 0.86 1.54 0.00 -
P/NAPS 1.49 1.33 1.74 1.73 2.08 1.73 1.64 -6.17%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 25/11/11 24/08/11 27/05/11 23/02/11 23/11/10 25/08/10 -
Price 5.92 5.60 5.81 6.20 6.25 5.69 4.95 -
P/RPS 1.84 1.79 1.90 2.24 2.36 2.15 1.67 6.65%
P/EPS 18.68 20.09 17.07 27.40 19.15 18.98 19.23 -1.91%
EY 5.35 4.98 5.86 3.65 5.22 5.27 5.20 1.90%
DY 0.90 1.43 0.00 1.77 0.85 1.41 0.00 -
P/NAPS 1.56 1.49 1.57 1.68 2.08 1.90 1.65 -3.66%

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