[IJM] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -2.38%
YoY- -22.45%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 4,166,744 4,135,164 3,944,344 4,646,592 4,885,256 4,420,936 2,072,140 12.33%
PBT 664,860 806,440 699,028 495,456 665,192 -2,775,668 349,540 11.30%
Tax -186,804 -191,888 -190,072 -150,548 -148,752 -139,928 -88,108 13.33%
NP 478,056 614,552 508,956 344,908 516,440 -2,915,596 261,432 10.57%
-
NP to SH 355,332 460,120 342,960 283,296 365,308 -2,987,580 217,204 8.54%
-
Tax Rate 28.10% 23.79% 27.19% 30.39% 22.36% - 25.21% -
Total Cost 3,688,688 3,520,612 3,435,388 4,301,684 4,368,816 7,336,532 1,810,708 12.57%
-
Net Worth 5,318,927 5,014,821 3,996,212 4,877,944 4,639,240 4,205,151 2,155,422 16.23%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 171,163 - - -
Div Payout % - - - - 46.85% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 5,318,927 5,014,821 3,996,212 4,877,944 4,639,240 4,205,151 2,155,422 16.23%
NOSH 1,381,539 1,351,703 1,332,070 938,066 857,530 836,014 488,757 18.88%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 11.47% 14.86% 12.90% 7.42% 10.57% -65.95% 12.62% -
ROE 6.68% 9.18% 8.58% 5.81% 7.87% -71.05% 10.08% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 301.60 305.92 296.11 495.34 569.69 528.81 423.96 -5.51%
EPS 25.72 34.04 25.72 30.20 42.60 -357.36 44.44 -8.70%
DPS 0.00 0.00 0.00 0.00 19.96 0.00 0.00 -
NAPS 3.85 3.71 3.00 5.20 5.41 5.03 4.41 -2.23%
Adjusted Per Share Value based on latest NOSH - 938,066
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 119.03 118.13 112.68 132.74 139.55 126.29 59.19 12.33%
EPS 10.15 13.14 9.80 8.09 10.44 -85.34 6.20 8.55%
DPS 0.00 0.00 0.00 0.00 4.89 0.00 0.00 -
NAPS 1.5194 1.4326 1.1416 1.3935 1.3253 1.2013 0.6157 16.23%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 5.02 6.45 4.92 4.14 3.93 8.35 5.60 -
P/RPS 1.66 2.11 1.66 0.84 0.69 1.58 1.32 3.89%
P/EPS 19.52 18.95 19.11 13.71 9.23 -2.34 12.60 7.56%
EY 5.12 5.28 5.23 7.29 10.84 -42.80 7.94 -7.04%
DY 0.00 0.00 0.00 0.00 5.08 0.00 0.00 -
P/NAPS 1.30 1.74 1.64 0.80 0.73 1.66 1.27 0.38%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 24/08/11 25/08/10 25/08/09 26/08/08 29/08/07 16/08/06 -
Price 5.18 5.81 4.95 4.19 3.61 7.15 5.75 -
P/RPS 1.72 1.90 1.67 0.85 0.63 1.35 1.36 3.98%
P/EPS 20.14 17.07 19.23 13.87 8.47 -2.00 12.94 7.64%
EY 4.97 5.86 5.20 7.21 11.80 -49.98 7.73 -7.09%
DY 0.00 0.00 0.00 0.00 5.53 0.00 0.00 -
P/NAPS 1.35 1.57 1.65 0.81 0.67 1.42 1.30 0.63%

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