[IJM] QoQ TTM Result on 30-Jun-2011 [#1]

Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 9.62%
YoY- -3.95%
Quarter Report
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 4,517,860 4,351,663 4,080,645 3,768,422 3,720,717 3,539,402 3,574,365 16.88%
PBT 801,591 681,666 653,812 686,584 659,731 751,671 692,366 10.24%
Tax -251,105 -236,890 -204,555 -197,648 -197,194 -157,737 -167,742 30.82%
NP 550,486 444,776 449,257 488,936 462,537 593,934 524,624 3.25%
-
NP to SH 409,076 300,698 293,427 333,781 304,491 439,878 395,563 2.26%
-
Tax Rate 31.33% 34.75% 31.29% 28.79% 29.89% 20.98% 24.23% -
Total Cost 3,967,374 3,906,887 3,631,388 3,279,486 3,258,180 2,945,468 3,049,741 19.14%
-
Net Worth 5,348,938 5,238,421 5,172,647 5,014,821 5,069,080 4,054,969 4,038,894 20.57%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 165,454 149,758 149,758 148,727 148,727 199,613 199,613 -11.75%
Div Payout % 40.45% 49.80% 51.04% 44.56% 48.84% 45.38% 50.46% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 5,348,938 5,238,421 5,172,647 5,014,821 5,069,080 4,054,969 4,038,894 20.57%
NOSH 1,382,154 1,378,532 1,372,055 1,351,703 1,355,369 1,351,656 1,346,298 1.76%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 12.18% 10.22% 11.01% 12.97% 12.43% 16.78% 14.68% -
ROE 7.65% 5.74% 5.67% 6.66% 6.01% 10.85% 9.79% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 326.87 315.67 297.41 278.79 274.52 261.86 265.50 14.85%
EPS 29.60 21.81 21.39 24.69 22.47 32.54 29.38 0.49%
DPS 11.97 11.00 11.00 11.00 11.00 15.00 15.00 -13.95%
NAPS 3.87 3.80 3.77 3.71 3.74 3.00 3.00 18.48%
Adjusted Per Share Value based on latest NOSH - 1,351,703
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 129.06 124.31 116.57 107.65 106.29 101.11 102.11 16.88%
EPS 11.69 8.59 8.38 9.53 8.70 12.57 11.30 2.28%
DPS 4.73 4.28 4.28 4.25 4.25 5.70 5.70 -11.68%
NAPS 1.528 1.4964 1.4776 1.4326 1.4481 1.1584 1.1538 20.57%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 5.63 5.65 5.00 6.45 6.41 6.23 5.19 -
P/RPS 1.72 1.79 1.68 2.31 2.34 2.38 1.95 -8.01%
P/EPS 19.02 25.90 23.38 26.12 28.53 19.14 17.66 5.06%
EY 5.26 3.86 4.28 3.83 3.50 5.22 5.66 -4.76%
DY 2.13 1.95 2.20 1.71 1.72 2.41 2.89 -18.39%
P/NAPS 1.45 1.49 1.33 1.74 1.71 2.08 1.73 -11.09%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 22/02/12 25/11/11 24/08/11 27/05/11 23/02/11 23/11/10 -
Price 5.18 5.92 5.60 5.81 6.20 6.25 5.69 -
P/RPS 1.58 1.88 1.88 2.08 2.26 2.39 2.14 -18.29%
P/EPS 17.50 27.14 26.19 23.53 27.60 19.20 19.37 -6.53%
EY 5.71 3.68 3.82 4.25 3.62 5.21 5.16 6.97%
DY 2.31 1.86 1.96 1.89 1.77 2.40 2.64 -8.50%
P/NAPS 1.34 1.56 1.49 1.57 1.66 2.08 1.90 -20.75%

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