[IJM] YoY TTM Result on 30-Sep-2011 [#2]

Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -12.09%
YoY- -25.82%
Quarter Report
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 5,859,014 5,293,369 4,569,839 4,080,645 3,574,365 4,433,069 4,795,164 3.39%
PBT 1,448,622 900,674 838,036 653,812 692,366 448,416 736,641 11.92%
Tax -394,824 -264,213 -254,099 -204,555 -167,742 -119,692 -159,755 16.26%
NP 1,053,798 636,461 583,937 449,257 524,624 328,724 576,886 10.55%
-
NP to SH 769,831 499,442 445,360 293,427 395,563 248,856 429,197 10.22%
-
Tax Rate 27.26% 29.34% 30.32% 31.29% 24.23% 26.69% 21.69% -
Total Cost 4,805,216 4,656,908 3,985,902 3,631,388 3,049,741 4,104,345 4,218,278 2.19%
-
Net Worth 6,874,296 5,816,799 5,404,620 5,172,647 4,038,894 4,884,212 4,803,270 6.15%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 357,244 180,501 165,862 149,758 199,613 46,874 257,222 5.62%
Div Payout % 46.41% 36.14% 37.24% 51.04% 50.46% 18.84% 59.93% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 6,874,296 5,816,799 5,404,620 5,172,647 4,038,894 4,884,212 4,803,270 6.15%
NOSH 1,468,866 1,401,638 1,382,255 1,372,055 1,346,298 939,271 857,726 9.37%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 17.99% 12.02% 12.78% 11.01% 14.68% 7.42% 12.03% -
ROE 11.20% 8.59% 8.24% 5.67% 9.79% 5.10% 8.94% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 398.88 377.66 330.61 297.41 265.50 471.97 559.05 -5.46%
EPS 52.41 35.63 32.22 21.39 29.38 26.49 50.04 0.77%
DPS 24.32 13.00 12.00 11.00 15.00 4.99 29.99 -3.43%
NAPS 4.68 4.15 3.91 3.77 3.00 5.20 5.60 -2.94%
Adjusted Per Share Value based on latest NOSH - 1,372,055
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 167.37 151.21 130.54 116.57 102.11 126.64 136.98 3.39%
EPS 21.99 14.27 12.72 8.38 11.30 7.11 12.26 10.22%
DPS 10.21 5.16 4.74 4.28 5.70 1.34 7.35 5.62%
NAPS 1.9637 1.6617 1.5439 1.4776 1.1538 1.3952 1.3721 6.15%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 6.47 5.78 4.72 5.00 5.19 4.50 3.36 -
P/RPS 1.62 1.53 1.43 1.68 1.95 0.95 0.60 17.99%
P/EPS 12.35 16.22 14.65 23.38 17.66 16.98 6.71 10.69%
EY 8.10 6.16 6.83 4.28 5.66 5.89 14.89 -9.64%
DY 3.76 2.25 2.54 2.20 2.89 1.11 8.93 -13.41%
P/NAPS 1.38 1.39 1.21 1.33 1.73 0.87 0.60 14.88%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 26/11/13 28/11/12 25/11/11 23/11/10 24/11/09 25/11/08 -
Price 6.70 5.59 5.04 5.60 5.69 4.63 1.71 -
P/RPS 1.68 1.48 1.52 1.88 2.14 0.98 0.31 32.51%
P/EPS 12.78 15.69 15.64 26.19 19.37 17.48 3.42 24.55%
EY 7.82 6.37 6.39 3.82 5.16 5.72 29.26 -19.73%
DY 3.63 2.33 2.38 1.96 2.64 1.08 17.54 -23.08%
P/NAPS 1.43 1.35 1.29 1.49 1.90 0.89 0.31 29.00%

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