[IJM] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 17.14%
YoY- 45.68%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 5,626,920 4,366,994 4,263,036 3,543,180 4,421,510 4,757,960 4,441,978 4.01%
PBT 928,642 798,990 726,100 737,938 509,254 669,762 -1,062,026 -
Tax -183,572 -202,432 -196,444 -181,722 -155,958 -169,980 -161,098 2.19%
NP 745,070 596,558 529,656 556,216 353,296 499,782 -1,223,124 -
-
NP to SH 609,282 452,182 379,614 401,742 275,776 358,488 -1,309,650 -
-
Tax Rate 19.77% 25.34% 27.05% 24.63% 30.62% 25.38% - -
Total Cost 4,881,850 3,770,436 3,733,380 2,986,964 4,068,214 4,258,178 5,665,102 -2.44%
-
Net Worth 5,791,388 5,403,519 5,133,231 4,020,422 4,884,315 4,805,009 4,290,057 5.12%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 111,641 110,557 108,927 107,211 - 514,650 - -
Div Payout % 18.32% 24.45% 28.69% 26.69% - 143.56% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 5,791,388 5,403,519 5,133,231 4,020,422 4,884,315 4,805,009 4,290,057 5.12%
NOSH 1,395,515 1,381,974 1,361,599 1,340,140 939,291 858,037 844,499 8.72%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 13.24% 13.66% 12.42% 15.70% 7.99% 10.50% -27.54% -
ROE 10.52% 8.37% 7.40% 9.99% 5.65% 7.46% -30.53% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 403.21 316.00 313.09 264.39 470.73 554.52 525.99 -4.32%
EPS 43.66 32.72 27.88 29.98 29.36 41.78 -155.08 -
DPS 8.00 8.00 8.00 8.00 0.00 59.98 0.00 -
NAPS 4.15 3.91 3.77 3.00 5.20 5.60 5.08 -3.31%
Adjusted Per Share Value based on latest NOSH - 1,346,298
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 154.27 119.72 116.87 97.14 121.22 130.44 121.78 4.01%
EPS 16.70 12.40 10.41 11.01 7.56 9.83 -35.90 -
DPS 3.06 3.03 2.99 2.94 0.00 14.11 0.00 -
NAPS 1.5877 1.4814 1.4073 1.1022 1.3391 1.3173 1.1761 5.12%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 5.78 4.72 5.00 5.19 4.50 3.36 7.95 -
P/RPS 1.43 1.49 1.60 1.96 0.96 0.61 1.51 -0.90%
P/EPS 13.24 14.43 17.93 17.31 15.33 8.04 -5.13 -
EY 7.55 6.93 5.58 5.78 6.52 12.43 -19.51 -
DY 1.38 1.69 1.60 1.54 0.00 17.85 0.00 -
P/NAPS 1.39 1.21 1.33 1.73 0.87 0.60 1.56 -1.90%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 28/11/12 25/11/11 23/11/10 24/11/09 25/11/08 28/11/07 -
Price 5.59 5.04 5.60 5.69 4.63 1.71 7.90 -
P/RPS 1.39 1.59 1.79 2.15 0.98 0.31 1.50 -1.26%
P/EPS 12.80 15.40 20.09 18.98 15.77 4.09 -5.09 -
EY 7.81 6.49 4.98 5.27 6.34 24.43 -19.63 -
DY 1.43 1.59 1.43 1.41 0.00 35.08 0.00 -
P/NAPS 1.35 1.29 1.49 1.90 0.89 0.31 1.56 -2.37%

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