[IJM] YoY 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- 11.15%
YoY- 52.98%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,542,037 1,225,347 1,172,363 901,345 936,308 1,043,816 1,103,512 5.72%
PBT 654,311 222,180 247,721 219,867 160,562 125,373 237,298 18.39%
Tax -86,851 -58,393 -68,993 -36,658 -46,663 -38,480 -65,031 4.93%
NP 567,460 163,787 178,728 183,209 113,899 86,893 172,267 21.95%
-
NP to SH 516,714 130,371 135,234 127,963 83,648 57,625 133,479 25.28%
-
Tax Rate 13.27% 26.28% 27.85% 16.67% 29.06% 30.69% 27.40% -
Total Cost 974,577 1,061,560 993,635 718,136 822,409 956,923 931,245 0.76%
-
Net Worth 6,342,643 5,524,195 5,238,421 4,054,969 5,042,703 4,571,171 4,469,239 6.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 6,342,643 5,524,195 5,238,421 4,054,969 5,042,703 4,571,171 4,469,239 6.00%
NOSH 1,409,476 1,381,048 1,378,532 1,351,656 1,323,544 882,465 854,539 8.68%
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 36.80% 13.37% 15.25% 20.33% 12.16% 8.32% 15.61% -
ROE 8.15% 2.36% 2.58% 3.16% 1.66% 1.26% 2.99% -
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 109.40 88.73 85.04 66.68 70.74 118.28 129.14 -2.72%
EPS 36.66 9.44 9.81 9.47 6.32 6.53 15.62 15.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 42.28 33.59 32.14 24.71 25.67 28.62 30.25 5.73%
EPS 14.17 3.57 3.71 3.51 2.29 1.58 3.66 25.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7389 1.5145 1.4361 1.1117 1.3825 1.2532 1.2253 6.00%
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 5.37 5.61 6.64 9.34 6.33 1.69 4.75 2.06%
P/EPS 16.04 52.75 57.59 65.81 70.89 30.63 39.31 -13.86%
EY 6.23 1.90 1.74 1.52 1.41 3.27 2.54 16.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 5.30 5.76 6.96 9.37 6.26 2.15 3.96 4.97%
P/EPS 15.82 54.13 60.35 66.02 70.09 38.90 32.71 -11.39%
EY 6.32 1.85 1.66 1.51 1.43 2.57 3.06 12.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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