[IJM] YoY TTM 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- -7.73%
YoY- -42.02%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 4,569,839 4,080,645 3,574,365 4,433,069 4,795,164 3,493,905 2,042,435 14.35%
PBT 838,036 653,812 692,366 448,416 736,641 -374,082 305,225 18.31%
Tax -254,099 -204,555 -167,742 -119,692 -159,755 -119,242 -80,217 21.16%
NP 583,937 449,257 524,624 328,724 576,886 -493,324 225,008 17.21%
-
NP to SH 445,360 293,427 395,563 248,856 429,197 -561,971 184,236 15.83%
-
Tax Rate 30.32% 31.29% 24.23% 26.69% 21.69% - 26.28% -
Total Cost 3,985,902 3,631,388 3,049,741 4,104,345 4,218,278 3,987,229 1,817,427 13.97%
-
Net Worth 5,404,620 5,172,647 4,038,894 4,884,212 4,803,270 4,330,699 2,190,546 16.22%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 165,862 149,758 199,613 46,874 257,222 27,747 97,458 9.25%
Div Payout % 37.24% 51.04% 50.46% 18.84% 59.93% 0.00% 52.90% -
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 5,404,620 5,172,647 4,038,894 4,884,212 4,803,270 4,330,699 2,190,546 16.22%
NOSH 1,382,255 1,372,055 1,346,298 939,271 857,726 852,499 495,598 18.62%
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 12.78% 11.01% 14.68% 7.42% 12.03% -14.12% 11.02% -
ROE 8.24% 5.67% 9.79% 5.10% 8.94% -12.98% 8.41% -
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 330.61 297.41 265.50 471.97 559.05 409.84 412.11 -3.60%
EPS 32.22 21.39 29.38 26.49 50.04 -65.92 37.17 -2.35%
DPS 12.00 11.00 15.00 4.99 29.99 3.25 19.66 -7.89%
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 130.54 116.57 102.11 126.64 136.98 99.81 58.35 14.34%
EPS 12.72 8.38 11.30 7.11 12.26 -16.05 5.26 15.84%
DPS 4.74 4.28 5.70 1.34 7.35 0.79 2.78 9.29%
NAPS 1.5439 1.4776 1.1538 1.3952 1.3721 1.2371 0.6258 16.22%
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 1.43 1.68 1.95 0.95 0.60 1.94 1.50 -0.79%
P/EPS 14.65 23.38 17.66 16.98 6.71 -12.06 16.68 -2.13%
EY 6.83 4.28 5.66 5.89 14.89 -8.29 6.00 2.18%
DY 2.54 2.20 2.89 1.11 8.93 0.41 3.17 -3.62%
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 1.52 1.88 2.14 0.98 0.31 1.93 1.61 -0.95%
P/EPS 15.64 26.19 19.37 17.48 3.42 -11.98 17.89 -2.21%
EY 6.39 3.82 5.16 5.72 29.26 -8.34 5.59 2.25%
DY 2.38 1.96 2.64 1.08 17.54 0.41 2.96 -3.56%
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