[IJM] QoQ Annualized Quarter Result on 31-Mar-2011 [#4]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

27-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Mar-2011

Quarter

31-Mar-2011 [#4]

Profit Trend

QoQ- -30.55%

YoY- -8.45%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Annualized Quarter Result
Revenue	4,405,174	4,263,036	4,135,164	3,720,717	3,563,913	3,543,180	3,944,344	7.62%
YoY %	3.33%	3.09%	11.14%	4.40%	0.59%	-10.17%	-	-
Horiz. %	111.68%	108.08%	104.84%	94.33%	90.36%	89.83%	100.00%	-
PBT	814,361	726,100	806,440	659,731	785,114	737,938	699,028	10.68%
YoY %	12.16%	-9.96%	22.24%	-15.97%	6.39%	5.57%	-	-
Horiz. %	116.50%	103.87%	115.37%	94.38%	112.32%	105.57%	100.00%	-
Tax	-222,953	-196,444	-191,888	-197,194	-170,025	-181,722	-190,072	11.19%
YoY %	-13.49%	-2.37%	2.69%	-15.98%	6.44%	4.39%	-	-
Horiz. %	117.30%	103.35%	100.96%	103.75%	89.45%	95.61%	100.00%	-
NP	591,408	529,656	614,552	462,537	615,089	556,216	508,956	10.49%
YoY %	11.66%	-13.81%	32.87%	-24.80%	10.58%	9.29%	-	-
Horiz. %	116.20%	104.07%	120.75%	90.88%	120.85%	109.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	433,388	379,614	460,120	304,491	438,445	401,742	342,960	16.83%
YoY %	14.17%	-17.50%	51.11%	-30.55%	9.14%	17.14%	-	-
Horiz. %	126.37%	110.69%	134.16%	88.78%	127.84%	117.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.38%	27.05%	23.79%	29.89%	21.66%	24.63%	27.19%	-
YoY %	1.22%	13.70%	-20.41%	38.00%	-12.06%	-9.42%	-	-
Horiz. %	100.70%	99.49%	87.50%	109.93%	79.66%	90.58%	100.00%	-
Total Cost	3,813,766	3,733,380	3,520,612	3,258,180	2,948,824	2,986,964	3,435,388	7.19%
YoY %	2.15%	6.04%	8.05%	10.49%	-1.28%	-13.05%	-	-
Horiz. %	111.01%	108.67%	102.48%	94.84%	85.84%	86.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,196,279	5,133,231	5,014,821	4,978,684	4,030,550	4,020,422	3,996,212	19.07%
YoY %	1.23%	2.36%	0.73%	23.52%	0.25%	0.61%	-	-
Horiz. %	130.03%	128.45%	125.49%	124.59%	100.86%	100.61%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	72,930	108,927	-	148,014	71,654	107,211	-	-
YoY %	-33.05%	0.00%	-	106.57%	-33.17%	0.00%	-	-
Horiz. %	68.02%	101.60%	-	138.06%	66.83%	100.00%	-	-
Div Payout %	16.83%	28.69%	-	48.61%	16.34%	26.69%	-	-
YoY %	-41.34%	0.00%	-	197.49%	-38.78%	0.00%	-	-
Horiz. %	63.06%	107.49%	-	182.13%	61.22%	100.00%	-	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	5,196,279	5,133,231	5,014,821	4,978,684	4,030,550	4,020,422	3,996,212	19.07%
YoY %	1.23%	2.36%	0.73%	23.52%	0.25%	0.61%	-	-
Horiz. %	130.03%	128.45%	125.49%	124.59%	100.86%	100.61%	100.00%	-
NOSH	1,367,442	1,361,599	1,351,703	1,345,590	1,343,516	1,340,140	1,332,070	1.75%
YoY %	0.43%	0.73%	0.45%	0.15%	0.25%	0.61%	-	-
Horiz. %	102.66%	102.22%	101.47%	101.01%	100.86%	100.61%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	13.43%	12.42%	14.86%	12.43%	17.26%	15.70%	12.90%	-
YoY %	8.13%	-16.42%	19.55%	-27.98%	9.94%	21.71%	-	-
Horiz. %	104.11%	96.28%	115.19%	96.36%	133.80%	121.71%	100.00%	-
ROE	8.34%	7.40%	9.18%	6.12%	10.88%	9.99%	8.58%	-
YoY %	12.70%	-19.39%	50.00%	-43.75%	8.91%	16.43%	-	-
Horiz. %	97.20%	86.25%	106.99%	71.33%	126.81%	116.43%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	322.15	313.09	305.92	276.51	265.27	264.39	296.11	5.76%
YoY %	2.89%	2.34%	10.64%	4.24%	0.33%	-10.71%	-	-
Horiz. %	108.79%	105.73%	103.31%	93.38%	89.58%	89.29%	100.00%	-
EPS	31.69	27.88	34.04	22.63	32.64	29.98	25.72	14.88%
YoY %	13.67%	-18.10%	50.42%	-30.67%	8.87%	16.56%	-	-
Horiz. %	123.21%	108.40%	132.35%	87.99%	126.91%	116.56%	100.00%	-
DPS	5.33	8.00	0.00	11.00	5.33	8.00	0.00	-
YoY %	-33.38%	0.00%	0.00%	106.38%	-33.38%	0.00%	-	-
Horiz. %	66.62%	100.00%	0.00%	137.50%	66.62%	100.00%	-	-
NAPS	3.80	3.77	3.71	3.70	3.00	3.00	3.00	17.01%
YoY %	0.80%	1.62%	0.27%	23.33%	0.00%	0.00%	-	-
Horiz. %	126.67%	125.67%	123.67%	123.33%	100.00%	100.00%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,355,369
RPS	125.84	121.78	118.13	106.29	101.81	101.22	112.68	7.62%
YoY %	3.33%	3.09%	11.14%	4.40%	0.58%	-10.17%	-	-
Horiz. %	111.68%	108.08%	104.84%	94.33%	90.35%	89.83%	100.00%	-
EPS	12.38	10.84	13.14	8.70	12.52	11.48	9.80	16.80%
YoY %	14.21%	-17.50%	51.03%	-30.51%	9.06%	17.14%	-	-
Horiz. %	126.33%	110.61%	134.08%	88.78%	127.76%	117.14%	100.00%	-
DPS	2.08	3.11	0.00	4.23	2.05	3.06	0.00	-
YoY %	-33.12%	0.00%	0.00%	106.34%	-33.01%	0.00%	-	-
Horiz. %	67.97%	101.63%	0.00%	138.24%	66.99%	100.00%	-	-
NAPS	1.4844	1.4664	1.4326	1.4222	1.1514	1.1485	1.1416	19.07%
YoY %	1.23%	2.36%	0.73%	23.52%	0.25%	0.60%	-	-
Horiz. %	130.03%	128.45%	125.49%	124.58%	100.86%	100.60%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	5.65	5.00	6.45	6.41	6.23	5.19	4.92	-
P/RPS	1.75	1.60	2.11	2.32	2.35	1.96	1.66	3.57%
YoY %	9.38%	-24.17%	-9.05%	-1.28%	19.90%	18.07%	-	-
Horiz. %	105.42%	96.39%	127.11%	139.76%	141.57%	118.07%	100.00%	-
P/EPS	17.83	17.93	18.95	28.33	19.09	17.31	19.11	-4.50%
YoY %	-0.56%	-5.38%	-33.11%	48.40%	10.28%	-9.42%	-	-
Horiz. %	93.30%	93.83%	99.16%	148.25%	99.90%	90.58%	100.00%	-
EY	5.61	5.58	5.28	3.53	5.24	5.78	5.23	4.77%
YoY %	0.54%	5.68%	49.58%	-32.63%	-9.34%	10.52%	-	-
Horiz. %	107.27%	106.69%	100.96%	67.50%	100.19%	110.52%	100.00%	-
DY	0.94	1.60	0.00	1.72	0.86	1.54	0.00	-
YoY %	-41.25%	0.00%	0.00%	100.00%	-44.16%	0.00%	-	-
Horiz. %	61.04%	103.90%	0.00%	111.69%	55.84%	100.00%	-	-
P/NAPS	1.49	1.33	1.74	1.73	2.08	1.73	1.64	-6.17%
YoY %	12.03%	-23.56%	0.58%	-16.83%	20.23%	5.49%	-	-
Horiz. %	90.85%	81.10%	106.10%	105.49%	126.83%	105.49%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	22/02/12	25/11/11	24/08/11	27/05/11	23/02/11	23/11/10	25/08/10	-
Price	5.92	5.60	5.81	6.20	6.25	5.69	4.95	-
P/RPS	1.84	1.79	1.90	2.24	2.36	2.15	1.67	6.65%
YoY %	2.79%	-5.79%	-15.18%	-5.08%	9.77%	28.74%	-	-
Horiz. %	110.18%	107.19%	113.77%	134.13%	141.32%	128.74%	100.00%	-
P/EPS	18.68	20.09	17.07	27.40	19.15	18.98	19.23	-1.91%
YoY %	-7.02%	17.69%	-37.70%	43.08%	0.90%	-1.30%	-	-
Horiz. %	97.14%	104.47%	88.77%	142.49%	99.58%	98.70%	100.00%	-
EY	5.35	4.98	5.86	3.65	5.22	5.27	5.20	1.90%
YoY %	7.43%	-15.02%	60.55%	-30.08%	-0.95%	1.35%	-	-
Horiz. %	102.88%	95.77%	112.69%	70.19%	100.38%	101.35%	100.00%	-
DY	0.90	1.43	0.00	1.77	0.85	1.41	0.00	-
YoY %	-37.06%	0.00%	0.00%	108.24%	-39.72%	0.00%	-	-
Horiz. %	63.83%	101.42%	0.00%	125.53%	60.28%	100.00%	-	-
P/NAPS	1.56	1.49	1.57	1.68	2.08	1.90	1.65	-3.66%
YoY %	4.70%	-5.10%	-6.55%	-19.23%	9.47%	15.15%	-	-
Horiz. %	94.55%	90.30%	95.15%	101.82%	126.06%	115.15%	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