[IJM] YoY Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 63.7%
YoY- 48.43%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 4,355,497 3,408,844 3,303,881 2,672,935 3,147,063 3,422,796 3,324,501 4.60%
PBT 1,118,632 621,675 610,771 588,836 415,189 460,254 -293,715 -
Tax -178,637 -159,609 -167,215 -127,519 -124,642 -123,470 -145,580 3.46%
NP 939,995 462,066 443,556 461,317 290,547 336,784 -439,295 -
-
NP to SH 821,355 356,462 325,041 328,834 221,536 236,869 -521,346 -
-
Tax Rate 15.97% 25.67% 27.38% 21.66% 30.02% 26.83% - -
Total Cost 3,415,502 2,946,778 2,860,325 2,211,618 2,856,516 3,086,012 3,763,796 -1.60%
-
Net Worth 6,299,808 5,526,542 5,196,280 4,030,550 5,018,146 4,486,220 4,434,281 6.02%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 55,998 55,265 54,697 53,740 - 259,733 - -
Div Payout % 6.82% 15.50% 16.83% 16.34% - 109.65% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 6,299,808 5,526,542 5,196,280 4,030,550 5,018,146 4,486,220 4,434,281 6.02%
NOSH 1,399,957 1,381,635 1,367,442 1,343,516 1,317,098 866,065 847,854 8.70%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 21.58% 13.55% 13.43% 17.26% 9.23% 9.84% -13.21% -
ROE 13.04% 6.45% 6.26% 8.16% 4.41% 5.28% -11.76% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 311.12 246.73 241.61 198.95 238.94 395.21 392.11 -3.77%
EPS 58.67 25.80 23.77 24.48 16.82 27.35 -61.49 -
DPS 4.00 4.00 4.00 4.00 0.00 29.99 0.00 -
NAPS 4.50 4.00 3.80 3.00 3.81 5.18 5.23 -2.47%
Adjusted Per Share Value based on latest NOSH - 1,351,656
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 119.41 93.46 90.58 73.28 86.28 93.84 91.14 4.60%
EPS 22.52 9.77 8.91 9.02 6.07 6.49 -14.29 -
DPS 1.54 1.52 1.50 1.47 0.00 7.12 0.00 -
NAPS 1.7271 1.5151 1.4246 1.105 1.3758 1.2299 1.2157 6.02%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 5.88 4.98 5.65 6.23 4.48 2.00 6.14 -
P/RPS 1.89 2.02 2.34 3.13 1.87 0.51 1.57 3.13%
P/EPS 10.02 19.30 23.77 25.45 26.63 7.31 -9.99 -
EY 9.98 5.18 4.21 3.93 3.75 13.68 -10.01 -
DY 0.68 0.80 0.71 0.64 0.00 15.00 0.00 -
P/NAPS 1.31 1.25 1.49 2.08 1.18 0.39 1.17 1.89%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 26/02/13 22/02/12 23/02/11 25/02/10 24/02/09 26/02/08 -
Price 5.80 5.11 5.92 6.25 4.43 2.54 5.11 -
P/RPS 1.86 2.07 2.45 3.14 1.85 0.64 1.30 6.14%
P/EPS 9.89 19.81 24.91 25.54 26.34 9.29 -8.31 -
EY 10.12 5.05 4.02 3.92 3.80 10.77 -12.03 -
DY 0.69 0.78 0.68 0.64 0.00 11.81 0.00 -
P/NAPS 1.29 1.28 1.56 2.08 1.16 0.49 0.98 4.68%

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