[IJM] YoY TTM 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- 10.46%
YoY- -22.21%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 4,622,823 4,351,663 3,539,402 4,325,561 4,735,468 4,012,713 2,213,749 13.04%
PBT 812,495 681,666 751,671 483,605 624,716 -221,113 314,907 17.09%
Tax -243,499 -236,890 -157,737 -127,875 -133,204 -156,107 -86,665 18.77%
NP 568,996 444,776 593,934 355,730 491,512 -377,220 228,242 16.42%
-
NP to SH 440,497 300,698 439,878 274,879 353,343 -471,734 185,917 15.44%
-
Tax Rate 29.97% 34.75% 20.98% 26.44% 21.32% - 27.52% -
Total Cost 4,053,827 3,906,887 2,945,468 3,969,831 4,243,956 4,389,933 1,985,507 12.62%
-
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 165,862 149,758 199,613 46,874 257,222 27,747 97,458 9.25%
Div Payout % 37.65% 49.80% 45.38% 17.05% 72.80% 0.00% 52.42% -
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 12.31% 10.22% 16.78% 8.22% 10.38% -9.40% 10.31% -
ROE 7.97% 5.74% 10.85% 5.45% 7.73% -10.56% 8.07% -
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 334.73 315.67 261.86 326.82 536.62 469.58 436.18 -4.31%
EPS 31.90 21.81 32.54 20.77 40.04 -55.20 36.63 -2.27%
DPS 12.00 11.00 15.00 3.54 29.15 3.25 19.20 -7.52%
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 126.74 119.30 97.03 118.59 129.83 110.01 60.69 13.04%
EPS 12.08 8.24 12.06 7.54 9.69 -12.93 5.10 15.44%
DPS 4.55 4.11 5.47 1.29 7.05 0.76 2.67 9.28%
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 1.49 1.79 2.38 1.37 0.37 1.31 1.69 -2.07%
P/EPS 15.61 25.90 19.14 21.57 4.99 -11.12 20.06 -4.09%
EY 6.40 3.86 5.22 4.64 20.02 -8.99 4.98 4.26%
DY 2.41 1.95 2.41 0.79 14.57 0.53 2.61 -1.31%
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 1.53 1.88 2.39 1.36 0.47 1.09 2.02 -4.52%
P/EPS 16.02 27.14 19.20 21.33 6.34 -9.26 24.02 -6.52%
EY 6.24 3.68 5.21 4.69 15.76 -10.80 4.16 6.98%
DY 2.35 1.86 2.40 0.80 11.48 0.64 2.18 1.25%
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