[IJM] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -7.06%
YoY- -37.76%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 4,525,755 3,768,422 3,837,968 4,541,628 4,753,253 2,898,433 1,929,651 15.25%
PBT 766,196 686,584 628,917 486,236 730,962 -462,373 289,351 17.60%
Tax -249,834 -197,648 -164,741 -127,152 -157,520 -91,775 -76,975 21.65%
NP 516,362 488,936 464,176 359,084 573,442 -554,148 212,376 15.94%
-
NP to SH 382,879 333,781 347,496 269,709 433,350 -606,860 174,071 14.02%
-
Tax Rate 32.61% 28.79% 26.19% 26.15% 21.55% - 26.60% -
Total Cost 4,009,393 3,279,486 3,373,792 4,182,544 4,179,811 3,452,581 1,717,275 15.16%
-
Net Worth 5,318,927 5,014,821 3,996,212 4,877,944 4,639,240 4,205,151 2,155,422 16.23%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 165,454 148,727 145,761 261,306 42,790 77,307 71,326 15.04%
Div Payout % 43.21% 44.56% 41.95% 96.88% 9.87% 0.00% 40.98% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 5,318,927 5,014,821 3,996,212 4,877,944 4,639,240 4,205,151 2,155,422 16.23%
NOSH 1,381,539 1,351,703 1,332,070 938,066 857,530 836,014 488,757 18.88%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 11.41% 12.97% 12.09% 7.91% 12.06% -19.12% 11.01% -
ROE 7.20% 6.66% 8.70% 5.53% 9.34% -14.43% 8.08% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 327.59 278.79 288.12 484.15 554.30 346.70 394.81 -3.06%
EPS 27.71 24.69 26.09 28.75 50.53 -72.59 35.61 -4.09%
DPS 12.00 11.00 10.94 27.86 4.99 9.25 14.59 -3.20%
NAPS 3.85 3.71 3.00 5.20 5.41 5.03 4.41 -2.23%
Adjusted Per Share Value based on latest NOSH - 938,066
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 124.08 103.31 105.22 124.51 130.31 79.46 52.90 15.25%
EPS 10.50 9.15 9.53 7.39 11.88 -16.64 4.77 14.04%
DPS 4.54 4.08 4.00 7.16 1.17 2.12 1.96 15.01%
NAPS 1.4582 1.3748 1.0956 1.3373 1.2719 1.1529 0.5909 16.23%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 5.02 6.45 4.92 4.14 3.93 8.35 5.60 -
P/RPS 1.53 2.31 1.71 0.86 0.71 2.41 1.42 1.25%
P/EPS 18.11 26.12 18.86 14.40 7.78 -11.50 15.72 2.38%
EY 5.52 3.83 5.30 6.94 12.86 -8.69 6.36 -2.33%
DY 2.39 1.71 2.22 6.73 1.27 1.11 2.61 -1.45%
P/NAPS 1.30 1.74 1.64 0.80 0.73 1.66 1.27 0.38%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 24/08/11 25/08/10 25/08/09 26/08/08 29/08/07 16/08/06 -
Price 5.18 5.81 4.95 4.19 3.61 7.15 5.75 -
P/RPS 1.58 2.08 1.72 0.87 0.65 2.06 1.46 1.32%
P/EPS 18.69 23.53 18.98 14.57 7.14 -9.85 16.14 2.47%
EY 5.35 4.25 5.27 6.86 14.00 -10.15 6.19 -2.39%
DY 2.32 1.89 2.21 6.65 1.38 1.29 2.54 -1.49%
P/NAPS 1.35 1.57 1.65 0.81 0.67 1.42 1.30 0.63%

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