[IJM] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 94.69%
YoY- -23.07%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,183,497 2,131,518 1,771,590 2,210,755 2,378,980 2,220,989 1,038,318 13.17%
PBT 399,495 363,050 368,969 254,627 334,881 -531,013 161,998 16.21%
Tax -101,216 -98,222 -90,861 -77,979 -84,990 -80,549 -40,127 16.65%
NP 298,279 264,828 278,108 176,648 249,891 -611,562 121,871 16.07%
-
NP to SH 226,091 189,807 200,871 137,888 179,244 -654,825 101,482 14.26%
-
Tax Rate 25.34% 27.05% 24.63% 30.62% 25.38% - 24.77% -
Total Cost 1,885,218 1,866,690 1,493,482 2,034,107 2,129,089 2,832,551 916,447 12.76%
-
Net Worth 5,403,519 5,133,231 4,020,422 4,884,315 4,805,009 4,290,057 2,176,372 16.34%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 55,278 54,463 53,605 - 257,325 - 49,239 1.94%
Div Payout % 24.45% 28.69% 26.69% - 143.56% - 48.52% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 5,403,519 5,133,231 4,020,422 4,884,315 4,805,009 4,290,057 2,176,372 16.34%
NOSH 1,381,974 1,361,599 1,340,140 939,291 858,037 844,499 492,392 18.74%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.66% 12.42% 15.70% 7.99% 10.50% -27.54% 11.74% -
ROE 4.18% 3.70% 5.00% 2.82% 3.73% -15.26% 4.66% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 158.00 156.55 132.19 235.36 277.26 262.99 210.87 -4.69%
EPS 16.36 13.94 14.99 14.68 20.89 -77.54 20.61 -3.77%
DPS 4.00 4.00 4.00 0.00 29.99 0.00 10.00 -14.15%
NAPS 3.91 3.77 3.00 5.20 5.60 5.08 4.42 -2.02%
Adjusted Per Share Value based on latest NOSH - 939,271
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 62.37 60.89 50.61 63.15 67.96 63.45 29.66 13.17%
EPS 6.46 5.42 5.74 3.94 5.12 -18.71 2.90 14.26%
DPS 1.58 1.56 1.53 0.00 7.35 0.00 1.41 1.91%
NAPS 1.5436 1.4664 1.1485 1.3953 1.3726 1.2255 0.6217 16.34%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.72 5.00 5.19 4.50 3.36 7.95 6.20 -
P/RPS 2.99 3.19 3.93 1.91 1.21 3.02 2.94 0.28%
P/EPS 28.85 35.87 34.63 30.65 16.08 -10.25 30.08 -0.69%
EY 3.47 2.79 2.89 3.26 6.22 -9.75 3.32 0.73%
DY 0.85 0.80 0.77 0.00 8.93 0.00 1.61 -10.09%
P/NAPS 1.21 1.33 1.73 0.87 0.60 1.56 1.40 -2.39%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 25/11/11 23/11/10 24/11/09 25/11/08 28/11/07 15/11/06 -
Price 5.04 5.60 5.69 4.63 1.71 7.90 6.65 -
P/RPS 3.19 3.58 4.30 1.97 0.62 3.00 3.15 0.21%
P/EPS 30.81 40.17 37.96 31.54 8.19 -10.19 32.27 -0.76%
EY 3.25 2.49 2.63 3.17 12.22 -9.82 3.10 0.78%
DY 0.79 0.71 0.70 0.00 17.54 0.00 1.50 -10.12%
P/NAPS 1.29 1.49 1.90 0.89 0.31 1.56 1.50 -2.48%

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