[IJM] QoQ 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- 24.73%
YoY- 45.16%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
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 785,504 986,086 866,467 936,308 1,049,107 1,161,648 1,178,498 -23.67%
PBT 194,212 174,757 162,835 160,562 130,763 123,864 68,416 100.35%
Tax -43,343 -47,518 -30,218 -46,663 -40,342 -37,637 -3,233 463.45%
NP 150,869 127,239 132,617 113,899 90,421 86,227 65,183 74.88%
-
NP to SH 115,131 85,740 111,044 83,648 67,064 70,824 53,343 66.93%
-
Tax Rate 22.32% 27.19% 18.56% 29.06% 30.85% 30.39% 4.73% -
Total Cost 634,635 858,847 733,850 822,409 958,686 1,075,421 1,113,315 -31.22%
-
Net Worth 4,038,894 3,996,212 5,114,914 5,042,703 4,884,212 4,877,944 4,828,057 -11.20%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 53,851 - 145,761 - - - 46,874 9.68%
Div Payout % 46.77% - 131.26% - - - 87.87% -
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 4,038,894 3,996,212 5,114,914 5,042,703 4,884,212 4,877,944 4,828,057 -11.20%
NOSH 1,346,298 1,332,070 1,325,107 1,323,544 939,271 938,066 937,486 27.25%
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 19.21% 12.90% 15.31% 12.16% 8.62% 7.42% 5.53% -
ROE 2.85% 2.15% 2.17% 1.66% 1.37% 1.45% 1.10% -
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 58.35 74.03 65.39 70.74 111.69 123.83 125.71 -40.02%
EPS 8.55 6.43 8.38 6.32 7.14 7.55 5.69 31.15%
DPS 4.00 0.00 11.00 0.00 0.00 0.00 5.00 -13.81%
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 22.44 28.17 24.75 26.75 29.97 33.18 33.67 -23.68%
EPS 3.29 2.45 3.17 2.39 1.92 2.02 1.52 67.24%
DPS 1.54 0.00 4.16 0.00 0.00 0.00 1.34 9.70%
NAPS 1.1538 1.1416 1.4611 1.4405 1.3952 1.3935 1.3792 -11.20%
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 8.90 6.65 7.46 6.33 4.03 3.34 2.38 140.72%
P/EPS 60.69 76.44 58.23 70.89 63.03 54.83 52.55 10.06%
EY 1.65 1.31 1.72 1.41 1.59 1.82 1.90 -8.96%
DY 0.77 0.00 2.25 0.00 0.00 0.00 1.67 -40.28%
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 9.75 6.69 6.85 6.26 4.15 3.38 3.24 108.29%
P/EPS 66.54 76.90 53.46 70.09 64.85 55.50 71.53 -4.70%
EY 1.50 1.30 1.87 1.43 1.54 1.80 1.40 4.70%
DY 0.70 0.00 2.46 0.00 0.00 0.00 1.23 -31.30%
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