[IJM] QoQ Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 94.69%
YoY- -23.07%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 986,086 4,013,530 3,147,063 2,210,755 1,161,648 4,601,294 3,422,796 -56.47%
PBT 174,757 578,024 415,189 254,627 123,864 528,670 460,254 -47.65%
Tax -47,518 -154,860 -124,642 -77,979 -37,637 -126,703 -123,470 -47.18%
NP 127,239 423,164 290,547 176,648 86,227 401,967 336,784 -47.83%
-
NP to SH 85,740 332,580 221,536 137,888 70,824 290,212 236,869 -49.30%
-
Tax Rate 27.19% 26.79% 30.02% 30.62% 30.39% 23.97% 26.83% -
Total Cost 858,847 3,590,366 2,856,516 2,034,107 1,075,421 4,199,327 3,086,012 -57.47%
-
Net Worth 3,996,212 5,092,260 5,018,146 4,884,315 4,877,944 4,551,132 4,486,220 -7.44%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 145,116 - - - 309,211 259,733 -
Div Payout % - 43.63% - - - 106.55% 109.65% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 3,996,212 5,092,260 5,018,146 4,884,315 4,877,944 4,551,132 4,486,220 -7.44%
NOSH 1,332,070 1,319,238 1,317,098 939,291 938,066 883,714 866,065 33.35%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.90% 10.54% 9.23% 7.99% 7.42% 8.74% 9.84% -
ROE 2.15% 6.53% 4.41% 2.82% 1.45% 6.38% 5.28% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 74.03 304.23 238.94 235.36 123.83 520.68 395.21 -67.36%
EPS 6.43 25.21 16.82 14.68 7.55 32.84 27.35 -62.00%
DPS 0.00 11.00 0.00 0.00 0.00 34.99 29.99 -
NAPS 3.00 3.86 3.81 5.20 5.20 5.15 5.18 -30.58%
Adjusted Per Share Value based on latest NOSH - 939,271
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 28.17 114.65 89.90 63.15 33.18 131.44 97.78 -56.47%
EPS 2.45 9.50 6.33 3.94 2.02 8.29 6.77 -49.31%
DPS 0.00 4.15 0.00 0.00 0.00 8.83 7.42 -
NAPS 1.1416 1.4547 1.4335 1.3953 1.3935 1.3001 1.2816 -7.44%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 4.92 4.88 4.48 4.50 4.14 2.99 2.00 -
P/RPS 6.65 1.60 1.87 1.91 3.34 0.57 0.51 456.60%
P/EPS 76.44 19.36 26.63 30.65 54.83 9.10 7.31 380.25%
EY 1.31 5.17 3.75 3.26 1.82 10.98 13.68 -79.15%
DY 0.00 2.25 0.00 0.00 0.00 11.70 15.00 -
P/NAPS 1.64 1.26 1.18 0.87 0.80 0.58 0.39 161.21%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 25/02/10 24/11/09 25/08/09 26/05/09 24/02/09 -
Price 4.95 4.48 4.43 4.63 4.19 4.07 2.54 -
P/RPS 6.69 1.47 1.85 1.97 3.38 0.78 0.64 380.13%
P/EPS 76.90 17.77 26.34 31.54 55.50 12.39 9.29 310.79%
EY 1.30 5.63 3.80 3.17 1.80 8.07 10.77 -75.67%
DY 0.00 2.46 0.00 0.00 0.00 8.60 11.81 -
P/NAPS 1.65 1.16 1.16 0.89 0.81 0.79 0.49 125.15%

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