[IJM] QoQ Cumulative 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- 22.52%
YoY- 169.02%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 3,147,063 2,210,755 1,161,648 4,601,294 3,422,796 2,378,980 1,221,314 87.63%
PBT 415,189 254,627 123,864 528,670 460,254 334,881 166,298 83.73%
Tax -124,642 -77,979 -37,637 -126,703 -123,470 -84,990 -37,188 123.46%
NP 290,547 176,648 86,227 401,967 336,784 249,891 129,110 71.47%
-
NP to SH 221,536 137,888 70,824 290,212 236,869 179,244 91,327 80.24%
-
Tax Rate 30.02% 30.62% 30.39% 23.97% 26.83% 25.38% 22.36% -
Total Cost 2,856,516 2,034,107 1,075,421 4,199,327 3,086,012 2,129,089 1,092,204 89.49%
-
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 - - - 309,211 259,733 257,325 42,790 -
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 4.41% 2.82% 1.45% 6.38% 5.28% 3.73% 1.97% -
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 238.94 235.36 123.83 520.68 395.21 277.26 142.42 41.05%
EPS 16.82 14.68 7.55 32.84 27.35 20.89 10.65 35.50%
DPS 0.00 0.00 0.00 34.99 29.99 29.99 4.99 -
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 89.90 63.15 33.18 131.44 97.78 67.96 34.89 87.62%
EPS 6.33 3.94 2.02 8.29 6.77 5.12 2.61 80.22%
DPS 0.00 0.00 0.00 8.83 7.42 7.35 1.22 -
NAPS 1.4335 1.3953 1.3935 1.3001 1.2816 1.3726 1.3253 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 1.87 1.91 3.34 0.57 0.51 1.21 2.76 -22.80%
P/EPS 26.63 30.65 54.83 9.10 7.31 16.08 36.90 -19.49%
EY 3.75 3.26 1.82 10.98 13.68 6.22 2.71 24.10%
DY 0.00 0.00 0.00 11.70 15.00 8.93 1.27 -
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 1.85 1.97 3.38 0.78 0.64 0.62 2.53 -18.78%
P/EPS 26.34 31.54 55.50 12.39 9.29 8.19 33.90 -15.44%
EY 3.80 3.17 1.80 8.07 10.77 12.22 2.95 18.33%
DY 0.00 0.00 0.00 8.60 11.81 17.54 1.38 -
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