[IJM] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 24.73%
YoY- 45.16%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,225,347 1,172,363 901,345 936,308 1,043,816 1,103,512 584,704 13.11%
PBT 222,180 247,721 219,867 160,562 125,373 237,298 84,329 17.50%
Tax -58,393 -68,993 -36,658 -46,663 -38,480 -65,031 -28,166 12.90%
NP 163,787 178,728 183,209 113,899 86,893 172,267 56,163 19.50%
-
NP to SH 130,371 135,234 127,963 83,648 57,625 133,479 43,242 20.17%
-
Tax Rate 26.28% 27.85% 16.67% 29.06% 30.69% 27.40% 33.40% -
Total Cost 1,061,560 993,635 718,136 822,409 956,923 931,245 528,541 12.31%
-
Net Worth 5,524,195 5,238,421 4,054,969 5,042,703 4,571,171 4,469,239 2,304,209 15.67%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 5,524,195 5,238,421 4,054,969 5,042,703 4,571,171 4,469,239 2,304,209 15.67%
NOSH 1,381,048 1,378,532 1,351,656 1,323,544 882,465 854,539 507,535 18.13%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 13.37% 15.25% 20.33% 12.16% 8.32% 15.61% 9.61% -
ROE 2.36% 2.58% 3.16% 1.66% 1.26% 2.99% 1.88% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 88.73 85.04 66.68 70.74 118.28 129.14 115.20 -4.25%
EPS 9.44 9.81 9.47 6.32 6.53 15.62 8.52 1.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 3.80 3.00 3.81 5.18 5.23 4.54 -2.08%
Adjusted Per Share Value based on latest NOSH - 1,323,544
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 33.59 32.14 24.71 25.67 28.62 30.25 16.03 13.10%
EPS 3.57 3.71 3.51 2.29 1.58 3.66 1.19 20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5145 1.4361 1.1117 1.3825 1.2532 1.2253 0.6317 15.67%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.98 5.65 6.23 4.48 2.00 6.14 7.35 -
P/RPS 5.61 6.64 9.34 6.33 1.69 4.75 6.38 -2.11%
P/EPS 52.75 57.59 65.81 70.89 30.63 39.31 86.27 -7.86%
EY 1.90 1.74 1.52 1.41 3.27 2.54 1.16 8.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.49 2.08 1.18 0.39 1.17 1.62 -4.22%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 23/02/11 25/02/10 24/02/09 26/02/08 27/02/07 -
Price 5.11 5.92 6.25 4.43 2.54 5.11 8.80 -
P/RPS 5.76 6.96 9.37 6.26 2.15 3.96 7.64 -4.59%
P/EPS 54.13 60.35 66.02 70.09 38.90 32.71 103.29 -10.20%
EY 1.85 1.66 1.51 1.43 2.57 3.06 0.97 11.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.56 2.08 1.16 0.49 0.98 1.94 -6.68%

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