[IJM] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

28-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Mar-2013

Quarter

30-Jun-2012 [#1]

Profit Trend

QoQ- -13.14%

YoY- -22.77%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Annualized Quarter Result
Revenue	4,663,406	4,545,125	4,366,994	4,166,744	4,517,860	4,405,174	4,263,036	6.16%
YoY %	2.60%	4.08%	4.81%	-7.77%	2.56%	3.33%	-	-
Horiz. %	109.39%	106.62%	102.44%	97.74%	105.98%	103.33%	100.00%	-
PBT	835,848	828,900	798,990	664,860	801,591	814,361	726,100	9.82%
YoY %	0.84%	3.74%	20.17%	-17.06%	-1.57%	12.16%	-	-
Horiz. %	115.11%	114.16%	110.04%	91.57%	110.40%	112.16%	100.00%	-
Tax	-273,643	-212,812	-202,432	-186,804	-251,105	-222,953	-196,444	24.70%
YoY %	-28.58%	-5.13%	-8.37%	25.61%	-12.63%	-13.49%	-	-
Horiz. %	139.30%	108.33%	103.05%	95.09%	127.83%	113.49%	100.00%	-
NP	562,205	616,088	596,558	478,056	550,486	591,408	529,656	4.05%
YoY %	-8.75%	3.27%	24.79%	-13.16%	-6.92%	11.66%	-	-
Horiz. %	106.15%	116.32%	112.63%	90.26%	103.93%	111.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	420,892	475,282	452,182	355,332	409,076	433,388	379,614	7.11%
YoY %	-11.44%	5.11%	27.26%	-13.14%	-5.61%	14.17%	-	-
Horiz. %	110.87%	125.20%	119.12%	93.60%	107.76%	114.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.74%	25.67%	25.34%	28.10%	31.33%	27.38%	27.05%	-
YoY %	27.54%	1.30%	-9.82%	-10.31%	14.43%	1.22%	-	-
Horiz. %	121.04%	94.90%	93.68%	103.88%	115.82%	101.22%	100.00%	-
Total Cost	4,101,201	3,929,037	3,770,436	3,688,688	3,967,374	3,813,766	3,733,380	6.45%
YoY %	4.38%	4.21%	2.22%	-7.02%	4.03%	2.15%	-	-
Horiz. %	109.85%	105.24%	100.99%	98.80%	106.27%	102.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,610,051	5,526,542	5,403,519	5,318,927	5,305,375	5,196,279	5,133,231	6.09%
YoY %	1.51%	2.28%	1.59%	0.26%	2.10%	1.23%	-	-
Horiz. %	109.29%	107.66%	105.27%	103.62%	103.35%	101.23%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Dividend
Div	179,632	73,687	110,557	-	164,507	72,930	108,927	39.54%
YoY %	143.78%	-33.35%	0.00%	-	125.57%	-33.05%	-	-
Horiz. %	164.91%	67.65%	101.50%	-	151.02%	66.95%	100.00%	-
Div Payout %	42.68%	15.50%	24.45%	-	40.21%	16.83%	28.69%	-
YoY %	175.35%	-36.61%	0.00%	-	138.92%	-41.34%	-	-
Horiz. %	148.76%	54.03%	85.22%	-	140.15%	58.66%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Equity
Net Worth	5,610,051	5,526,542	5,403,519	5,318,927	5,305,375	5,196,279	5,133,231	6.09%
YoY %	1.51%	2.28%	1.59%	0.26%	2.10%	1.23%	-	-
Horiz. %	109.29%	107.66%	105.27%	103.62%	103.35%	101.23%	100.00%	-
NOSH	1,381,785	1,381,635	1,381,974	1,381,539	1,370,898	1,367,442	1,361,599	0.98%
YoY %	0.01%	-0.02%	0.03%	0.78%	0.25%	0.43%	-	-
Horiz. %	101.48%	101.47%	101.50%	101.46%	100.68%	100.43%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Ratio Analysis
NP Margin	12.06%	13.55%	13.66%	11.47%	12.18%	13.43%	12.42%	-
YoY %	-11.00%	-0.81%	19.09%	-5.83%	-9.31%	8.13%	-	-
Horiz. %	97.10%	109.10%	109.98%	92.35%	98.07%	108.13%	100.00%	-
ROE	7.50%	8.60%	8.37%	6.68%	7.71%	8.34%	7.40%	-
YoY %	-12.79%	2.75%	25.30%	-13.36%	-7.55%	12.70%	-	-
Horiz. %	101.35%	116.22%	113.11%	90.27%	104.19%	112.70%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Per Share
RPS	337.49	328.97	316.00	301.60	329.55	322.15	313.09	5.12%
YoY %	2.59%	4.10%	4.77%	-8.48%	2.30%	2.89%	-	-
Horiz. %	107.79%	105.07%	100.93%	96.33%	105.26%	102.89%	100.00%	-
EPS	30.46	34.40	32.72	25.72	29.84	31.69	27.88	6.07%
YoY %	-11.45%	5.13%	27.22%	-13.81%	-5.84%	13.67%	-	-
Horiz. %	109.25%	123.39%	117.36%	92.25%	107.03%	113.67%	100.00%	-
DPS	13.00	5.33	8.00	0.00	12.00	5.33	8.00	38.17%
YoY %	143.90%	-33.38%	0.00%	0.00%	125.14%	-33.38%	-	-
Horiz. %	162.50%	66.62%	100.00%	0.00%	150.00%	66.62%	100.00%	-
NAPS	4.06	4.00	3.91	3.85	3.87	3.80	3.77	5.05%
YoY %	1.50%	2.30%	1.56%	-0.52%	1.84%	0.80%	-	-
Horiz. %	107.69%	106.10%	103.71%	102.12%	102.65%	100.80%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,381,539
RPS	133.22	129.84	124.75	119.03	129.06	125.84	121.78	6.16%
YoY %	2.60%	4.08%	4.81%	-7.77%	2.56%	3.33%	-	-
Horiz. %	109.39%	106.62%	102.44%	97.74%	105.98%	103.33%	100.00%	-
EPS	12.02	13.58	12.92	10.15	11.69	12.38	10.84	7.12%
YoY %	-11.49%	5.11%	27.29%	-13.17%	-5.57%	14.21%	-	-
Horiz. %	110.89%	125.28%	119.19%	93.63%	107.84%	114.21%	100.00%	-
DPS	5.13	2.10	3.16	0.00	4.70	2.08	3.11	39.56%
YoY %	144.29%	-33.54%	0.00%	0.00%	125.96%	-33.12%	-	-
Horiz. %	164.95%	67.52%	101.61%	0.00%	151.13%	66.88%	100.00%	-
NAPS	1.6026	1.5787	1.5436	1.5194	1.5156	1.4844	1.4664	6.09%
YoY %	1.51%	2.27%	1.59%	0.25%	2.10%	1.23%	-	-
Horiz. %	109.29%	107.66%	105.26%	103.61%	103.36%	101.23%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	-
Price	5.45	4.98	4.72	5.02	5.63	5.65	5.00	-
P/RPS	1.61	1.51	1.49	1.66	1.71	1.75	1.60	0.41%
YoY %	6.62%	1.34%	-10.24%	-2.92%	-2.29%	9.38%	-	-
Horiz. %	100.63%	94.38%	93.12%	103.75%	106.87%	109.38%	100.00%	-
P/EPS	17.89	14.48	14.43	19.52	18.87	17.83	17.93	-0.14%
YoY %	23.55%	0.35%	-26.08%	3.44%	5.83%	-0.56%	-	-
Horiz. %	99.78%	80.76%	80.48%	108.87%	105.24%	99.44%	100.00%	-
EY	5.59	6.91	6.93	5.12	5.30	5.61	5.58	0.11%
YoY %	-19.10%	-0.29%	35.35%	-3.40%	-5.53%	0.54%	-	-
Horiz. %	100.18%	123.84%	124.19%	91.76%	94.98%	100.54%	100.00%	-
DY	2.39	1.07	1.69	0.00	2.13	0.94	1.60	30.64%
YoY %	123.36%	-36.69%	0.00%	0.00%	126.60%	-41.25%	-	-
Horiz. %	149.38%	66.88%	105.62%	0.00%	133.12%	58.75%	100.00%	-
P/NAPS	1.34	1.25	1.21	1.30	1.45	1.49	1.33	0.50%
YoY %	7.20%	3.31%	-6.92%	-10.34%	-2.68%	12.03%	-	-
Horiz. %	100.75%	93.98%	90.98%	97.74%	109.02%	112.03%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	28/05/13	26/02/13	28/11/12	28/08/12	29/05/12	22/02/12	25/11/11	-
Price	5.76	5.11	5.04	5.18	5.18	5.92	5.60	-
P/RPS	1.71	1.55	1.59	1.72	1.57	1.84	1.79	-2.99%
YoY %	10.32%	-2.52%	-7.56%	9.55%	-14.67%	2.79%	-	-
Horiz. %	95.53%	86.59%	88.83%	96.09%	87.71%	102.79%	100.00%	-
P/EPS	18.91	14.85	15.40	20.14	17.36	18.68	20.09	-3.95%
YoY %	27.34%	-3.57%	-23.54%	16.01%	-7.07%	-7.02%	-	-
Horiz. %	94.13%	73.92%	76.66%	100.25%	86.41%	92.98%	100.00%	-
EY	5.29	6.73	6.49	4.97	5.76	5.35	4.98	4.10%
YoY %	-21.40%	3.70%	30.58%	-13.72%	7.66%	7.43%	-	-
Horiz. %	106.22%	135.14%	130.32%	99.80%	115.66%	107.43%	100.00%	-
DY	2.26	1.04	1.59	0.00	2.32	0.90	1.43	35.64%
YoY %	117.31%	-34.59%	0.00%	0.00%	157.78%	-37.06%	-	-
Horiz. %	158.04%	72.73%	111.19%	0.00%	162.24%	62.94%	100.00%	-
P/NAPS	1.42	1.28	1.29	1.35	1.34	1.56	1.49	-3.15%
YoY %	10.94%	-0.78%	-4.44%	0.75%	-14.10%	4.70%	-	-
Horiz. %	95.30%	85.91%	86.58%	90.60%	89.93%	104.70%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos