[IJM] YoY Annual (Unaudited) Result on 31-Mar-2011 [#4]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
YoY- -8.45%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 6,006,481 4,663,406 4,517,860 3,720,717 4,013,530 4,601,294 4,637,172 4.40%
PBT 1,416,314 835,848 801,591 659,731 578,024 528,670 -144,848 -
Tax -340,658 -273,643 -251,105 -197,194 -154,860 -126,703 -155,314 13.97%
NP 1,075,656 562,205 550,486 462,537 423,164 401,967 -300,162 -
-
NP to SH 829,599 420,892 409,076 304,491 332,580 290,212 -420,467 -
-
Tax Rate 24.05% 32.74% 31.33% 29.89% 26.79% 23.97% - -
Total Cost 4,930,825 4,101,201 3,967,374 3,258,180 3,590,366 4,199,327 4,937,334 -0.02%
-
Net Worth 6,630,049 5,610,051 5,305,375 4,978,684 5,092,260 4,551,132 4,583,974 6.34%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 351,167 179,632 164,507 148,014 145,116 309,211 - -
Div Payout % 42.33% 42.68% 40.21% 48.61% 43.63% 106.55% - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 6,630,049 5,610,051 5,305,375 4,978,684 5,092,260 4,551,132 4,583,974 6.34%
NOSH 1,404,671 1,381,785 1,370,898 1,345,590 1,319,238 883,714 850,459 8.71%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 17.91% 12.06% 12.18% 12.43% 10.54% 8.74% -6.47% -
ROE 12.51% 7.50% 7.71% 6.12% 6.53% 6.38% -9.17% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 427.61 337.49 329.55 276.51 304.23 520.68 545.26 -3.96%
EPS 59.06 30.46 29.84 22.63 25.21 32.84 -49.44 -
DPS 25.00 13.00 12.00 11.00 11.00 34.99 0.00 -
NAPS 4.72 4.06 3.87 3.70 3.86 5.15 5.39 -2.18%
Adjusted Per Share Value based on latest NOSH - 1,355,369
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 164.67 127.85 123.86 102.01 110.03 126.15 127.13 4.40%
EPS 22.74 11.54 11.22 8.35 9.12 7.96 -11.53 -
DPS 9.63 4.92 4.51 4.06 3.98 8.48 0.00 -
NAPS 1.8177 1.538 1.4545 1.3649 1.3961 1.2477 1.2567 6.34%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 6.14 5.45 5.63 6.41 4.88 2.99 4.36 -
P/RPS 1.44 1.61 1.71 2.32 1.60 0.57 0.80 10.28%
P/EPS 10.40 17.89 18.87 28.33 19.36 9.10 -8.82 -
EY 9.62 5.59 5.30 3.53 5.17 10.98 -11.34 -
DY 4.07 2.39 2.13 1.72 2.25 11.70 0.00 -
P/NAPS 1.30 1.34 1.45 1.73 1.26 0.58 0.81 8.20%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 28/05/13 29/05/12 27/05/11 26/05/10 26/05/09 27/05/08 -
Price 6.60 5.76 5.18 6.20 4.48 4.07 4.18 -
P/RPS 1.54 1.71 1.57 2.24 1.47 0.78 0.77 12.24%
P/EPS 11.18 18.91 17.36 27.40 17.77 12.39 -8.45 -
EY 8.95 5.29 5.76 3.65 5.63 8.07 -11.83 -
DY 3.79 2.26 2.32 1.77 2.46 8.60 0.00 -
P/NAPS 1.40 1.42 1.34 1.68 1.16 0.79 0.78 10.23%

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