[IJM] QoQ TTM Result on 31-Dec-2011 [#3]

Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 2.48%
YoY- -31.64%
Quarter Report
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 4,569,839 4,525,755 4,517,860 4,351,663 4,080,645 3,768,422 3,720,717 14.64%
PBT 838,036 766,196 801,591 681,666 653,812 686,584 659,731 17.23%
Tax -254,099 -249,834 -251,105 -236,890 -204,555 -197,648 -197,194 18.36%
NP 583,937 516,362 550,486 444,776 449,257 488,936 462,537 16.76%
-
NP to SH 445,360 382,879 409,076 300,698 293,427 333,781 304,491 28.76%
-
Tax Rate 30.32% 32.61% 31.33% 34.75% 31.29% 28.79% 29.89% -
Total Cost 3,985,902 4,009,393 3,967,374 3,906,887 3,631,388 3,279,486 3,258,180 14.34%
-
Net Worth 5,404,620 5,318,927 5,348,938 5,238,421 5,172,647 5,014,821 5,069,080 4.35%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 165,862 165,454 165,454 149,758 149,758 148,727 148,727 7.51%
Div Payout % 37.24% 43.21% 40.45% 49.80% 51.04% 44.56% 48.84% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 5,404,620 5,318,927 5,348,938 5,238,421 5,172,647 5,014,821 5,069,080 4.35%
NOSH 1,382,255 1,381,539 1,382,154 1,378,532 1,372,055 1,351,703 1,355,369 1.31%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.78% 11.41% 12.18% 10.22% 11.01% 12.97% 12.43% -
ROE 8.24% 7.20% 7.65% 5.74% 5.67% 6.66% 6.01% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 330.61 327.59 326.87 315.67 297.41 278.79 274.52 13.15%
EPS 32.22 27.71 29.60 21.81 21.39 24.69 22.47 27.07%
DPS 12.00 12.00 11.97 11.00 11.00 11.00 11.00 5.95%
NAPS 3.91 3.85 3.87 3.80 3.77 3.71 3.74 2.99%
Adjusted Per Share Value based on latest NOSH - 1,378,532
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 130.54 129.28 129.06 124.31 116.57 107.65 106.29 14.64%
EPS 12.72 10.94 11.69 8.59 8.38 9.53 8.70 28.72%
DPS 4.74 4.73 4.73 4.28 4.28 4.25 4.25 7.52%
NAPS 1.5439 1.5194 1.528 1.4964 1.4776 1.4326 1.4481 4.35%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 4.72 5.02 5.63 5.65 5.00 6.45 6.41 -
P/RPS 1.43 1.53 1.72 1.79 1.68 2.31 2.34 -27.92%
P/EPS 14.65 18.11 19.02 25.90 23.38 26.12 28.53 -35.79%
EY 6.83 5.52 5.26 3.86 4.28 3.83 3.50 55.96%
DY 2.54 2.39 2.13 1.95 2.20 1.71 1.72 29.58%
P/NAPS 1.21 1.30 1.45 1.49 1.33 1.74 1.71 -20.54%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 29/05/12 22/02/12 25/11/11 24/08/11 27/05/11 -
Price 5.04 5.18 5.18 5.92 5.60 5.81 6.20 -
P/RPS 1.52 1.58 1.58 1.88 1.88 2.08 2.26 -23.18%
P/EPS 15.64 18.69 17.50 27.14 26.19 23.53 27.60 -31.45%
EY 6.39 5.35 5.71 3.68 3.82 4.25 3.62 45.90%
DY 2.38 2.32 2.31 1.86 1.96 1.89 1.77 21.75%
P/NAPS 1.29 1.35 1.34 1.56 1.49 1.57 1.66 -15.43%

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