[IJM] QoQ Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

25-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

30-Sep-2008 [#2]

Profit Trend

QoQ- 96.27%

YoY- 127.37%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Cumulative Result
Revenue	1,161,648	4,601,294	3,422,796	2,378,980	1,221,314	4,637,172	3,324,501	-50.42%
YoY %	-74.75%	34.43%	43.88%	94.79%	-73.66%	39.48%	-	-
Horiz. %	34.94%	138.41%	102.96%	71.56%	36.74%	139.48%	100.00%	-
PBT	123,864	528,670	460,254	334,881	166,298	-144,848	-293,715	-
YoY %	-76.57%	14.86%	37.44%	101.37%	214.81%	50.68%	-	-
Horiz. %	-42.17%	-179.99%	-156.70%	-114.02%	-56.62%	49.32%	100.00%	-
Tax	-37,637	-126,703	-123,470	-84,990	-37,188	-155,314	-145,580	-59.45%
YoY %	70.30%	-2.62%	-45.28%	-128.54%	76.06%	-6.69%	-	-
Horiz. %	25.85%	87.03%	84.81%	58.38%	25.54%	106.69%	100.00%	-
NP	86,227	401,967	336,784	249,891	129,110	-300,162	-439,295	-
YoY %	-78.55%	19.35%	34.77%	93.55%	143.01%	31.67%	-	-
Horiz. %	-19.63%	-91.50%	-76.66%	-56.88%	-29.39%	68.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,824	290,212	236,869	179,244	91,327	-420,467	-521,346	-
YoY %	-75.60%	22.52%	32.15%	96.27%	121.72%	19.35%	-	-
Horiz. %	-13.58%	-55.67%	-45.43%	-34.38%	-17.52%	80.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.39%	23.97%	26.83%	25.38%	22.36%	-	-	-
YoY %	26.78%	-10.66%	5.71%	13.51%	0.00%	-	-	-
Horiz. %	135.91%	107.20%	119.99%	113.51%	100.00%	-	-	-
Total Cost	1,075,421	4,199,327	3,086,012	2,129,089	1,092,204	4,937,334	3,763,796	-56.65%
YoY %	-74.39%	36.08%	44.95%	94.94%	-77.88%	31.18%	-	-
Horiz. %	28.57%	111.57%	81.99%	56.57%	29.02%	131.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,877,944	4,551,132	4,486,220	4,805,009	4,639,240	4,583,974	4,434,281	6.56%
YoY %	7.18%	1.45%	-6.63%	3.57%	1.21%	3.38%	-	-
Horiz. %	110.01%	102.64%	101.17%	108.36%	104.62%	103.38%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	-	309,211	259,733	257,325	42,790	-	-	-
YoY %	-	19.05%	0.94%	501.37%	0.00%	-	-	-
Horiz. %	-	722.62%	606.99%	601.37%	100.00%	-	-	-
Div Payout %	-	106.55%	109.65%	143.56%	46.85%	-	-	-
YoY %	-	-2.83%	-23.62%	206.42%	0.00%	-	-	-
Horiz. %	-	227.43%	234.04%	306.42%	100.00%	-	-	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	4,877,944	4,551,132	4,486,220	4,805,009	4,639,240	4,583,974	4,434,281	6.56%
YoY %	7.18%	1.45%	-6.63%	3.57%	1.21%	3.38%	-	-
Horiz. %	110.01%	102.64%	101.17%	108.36%	104.62%	103.38%	100.00%	-
NOSH	938,066	883,714	866,065	858,037	857,530	850,459	847,854	6.97%
YoY %	6.15%	2.04%	0.94%	0.06%	0.83%	0.31%	-	-
Horiz. %	110.64%	104.23%	102.15%	101.20%	101.14%	100.31%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	7.42%	8.74%	9.84%	10.50%	10.57%	-6.47%	-13.21%	-
YoY %	-15.10%	-11.18%	-6.29%	-0.66%	263.37%	51.02%	-	-
Horiz. %	-56.17%	-66.16%	-74.49%	-79.49%	-80.02%	48.98%	100.00%	-
ROE	1.45%	6.38%	5.28%	3.73%	1.97%	-9.17%	-11.76%	-
YoY %	-77.27%	20.83%	41.55%	89.34%	121.48%	22.02%	-	-
Horiz. %	-12.33%	-54.25%	-44.90%	-31.72%	-16.75%	77.98%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	123.83	520.68	395.21	277.26	142.42	545.26	392.11	-53.65%
YoY %	-76.22%	31.75%	42.54%	94.68%	-73.88%	39.06%	-	-
Horiz. %	31.58%	132.79%	100.79%	70.71%	36.32%	139.06%	100.00%	-
EPS	7.55	32.84	27.35	20.89	10.65	-49.44	-61.49	-
YoY %	-77.01%	20.07%	30.92%	96.15%	121.54%	19.60%	-	-
Horiz. %	-12.28%	-53.41%	-44.48%	-33.97%	-17.32%	80.40%	100.00%	-
DPS	0.00	34.99	29.99	29.99	4.99	0.00	0.00	-
YoY %	0.00%	16.67%	0.00%	501.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	701.20%	601.00%	601.00%	100.00%	-	-	-
NAPS	5.20	5.15	5.18	5.60	5.41	5.39	5.23	-0.38%
YoY %	0.97%	-0.58%	-7.50%	3.51%	0.37%	3.06%	-	-
Horiz. %	99.43%	98.47%	99.04%	107.07%	103.44%	103.06%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 857,726
RPS	31.85	126.15	93.84	65.22	33.48	127.13	91.14	-50.41%
YoY %	-74.75%	34.43%	43.88%	94.80%	-73.66%	39.49%	-	-
Horiz. %	34.95%	138.41%	102.96%	71.56%	36.73%	139.49%	100.00%	-
EPS	1.94	7.96	6.49	4.91	2.50	-11.53	-14.29	-
YoY %	-75.63%	22.65%	32.18%	96.40%	121.68%	19.31%	-	-
Horiz. %	-13.58%	-55.70%	-45.42%	-34.36%	-17.49%	80.69%	100.00%	-
DPS	0.00	8.48	7.12	7.05	1.17	0.00	0.00	-
YoY %	0.00%	19.10%	0.99%	502.56%	0.00%	0.00%	-	-
Horiz. %	0.00%	724.79%	608.55%	602.56%	100.00%	-	-	-
NAPS	1.3373	1.2477	1.2299	1.3173	1.2719	1.2567	1.2157	6.56%
YoY %	7.18%	1.45%	-6.63%	3.57%	1.21%	3.37%	-	-
Horiz. %	110.00%	102.63%	101.17%	108.36%	104.62%	103.37%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	4.14	2.99	2.00	3.36	3.93	4.36	6.14	-
P/RPS	3.34	0.57	0.51	1.21	2.76	0.80	1.57	65.48%
YoY %	485.96%	11.76%	-57.85%	-56.16%	245.00%	-49.04%	-	-
Horiz. %	212.74%	36.31%	32.48%	77.07%	175.80%	50.96%	100.00%	-
P/EPS	54.83	9.10	7.31	16.08	36.90	-8.82	-9.99	-
YoY %	502.53%	24.49%	-54.54%	-56.42%	518.37%	11.71%	-	-
Horiz. %	-548.85%	-91.09%	-73.17%	-160.96%	-369.37%	88.29%	100.00%	-
EY	1.82	10.98	13.68	6.22	2.71	-11.34	-10.01	-
YoY %	-83.42%	-19.74%	119.94%	129.52%	123.90%	-13.29%	-	-
Horiz. %	-18.18%	-109.69%	-136.66%	-62.14%	-27.07%	113.29%	100.00%	-
DY	0.00	11.70	15.00	8.93	1.27	0.00	0.00	-
YoY %	0.00%	-22.00%	67.97%	603.15%	0.00%	0.00%	-	-
Horiz. %	0.00%	921.26%	1,181.10%	703.15%	100.00%	-	-	-
P/NAPS	0.80	0.58	0.39	0.60	0.73	0.81	1.17	-22.40%
YoY %	37.93%	48.72%	-35.00%	-17.81%	-9.88%	-30.77%	-	-
Horiz. %	68.38%	49.57%	33.33%	51.28%	62.39%	69.23%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	25/08/09	26/05/09	24/02/09	25/11/08	26/08/08	27/05/08	26/02/08	-
Price	4.19	4.07	2.54	1.71	3.61	4.18	5.11	-
P/RPS	3.38	0.78	0.64	0.62	2.53	0.77	1.30	89.19%
YoY %	333.33%	21.88%	3.23%	-75.49%	228.57%	-40.77%	-	-
Horiz. %	260.00%	60.00%	49.23%	47.69%	194.62%	59.23%	100.00%	-
P/EPS	55.50	12.39	9.29	8.19	33.90	-8.45	-8.31	-
YoY %	347.94%	33.37%	13.43%	-75.84%	501.18%	-1.68%	-	-
Horiz. %	-667.87%	-149.10%	-111.79%	-98.56%	-407.94%	101.68%	100.00%	-
EY	1.80	8.07	10.77	12.22	2.95	-11.83	-12.03	-
YoY %	-77.70%	-25.07%	-11.87%	314.24%	124.94%	1.66%	-	-
Horiz. %	-14.96%	-67.08%	-89.53%	-101.58%	-24.52%	98.34%	100.00%	-
DY	0.00	8.60	11.81	17.54	1.38	0.00	0.00	-
YoY %	0.00%	-27.18%	-32.67%	1,171.01%	0.00%	0.00%	-	-
Horiz. %	0.00%	623.19%	855.80%	1,271.01%	100.00%	-	-	-
P/NAPS	0.81	0.79	0.49	0.31	0.67	0.78	0.98	-11.93%
YoY %	2.53%	61.22%	58.06%	-53.73%	-14.10%	-20.41%	-	-
Horiz. %	82.65%	80.61%	50.00%	31.63%	68.37%	79.59%	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