[IJM] QoQ TTM Result on 30-Sep-2010 [#2]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

23-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2011

Quarter

30-Sep-2010 [#2]

Profit Trend

QoQ- 13.83%

YoY- 58.95%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	3,768,422	3,720,717	3,539,402	3,574,365	3,837,968	4,013,530	4,325,561	-8.80%
YoY %	1.28%	5.12%	-0.98%	-6.87%	-4.37%	-7.21%	-	-
Horiz. %	87.12%	86.02%	81.83%	82.63%	88.73%	92.79%	100.00%	-
PBT	686,584	659,731	751,671	692,366	628,917	578,024	483,605	26.40%
YoY %	4.07%	-12.23%	8.57%	10.09%	8.80%	19.52%	-	-
Horiz. %	141.97%	136.42%	155.43%	143.17%	130.05%	119.52%	100.00%	-
Tax	-197,648	-197,194	-157,737	-167,742	-164,741	-154,860	-127,875	33.78%
YoY %	-0.23%	-25.01%	5.96%	-1.82%	-6.38%	-21.10%	-	-
Horiz. %	154.56%	154.21%	123.35%	131.18%	128.83%	121.10%	100.00%	-
NP	488,936	462,537	593,934	524,624	464,176	423,164	355,730	23.69%
YoY %	5.71%	-22.12%	13.21%	13.02%	9.69%	18.96%	-	-
Horiz. %	137.45%	130.02%	166.96%	147.48%	130.49%	118.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	333,781	304,491	439,878	395,563	347,496	332,580	274,879	13.85%
YoY %	9.62%	-30.78%	11.20%	13.83%	4.48%	20.99%	-	-
Horiz. %	121.43%	110.77%	160.03%	143.90%	126.42%	120.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.79%	29.89%	20.98%	24.23%	26.19%	26.79%	26.44%	-
YoY %	-3.68%	42.47%	-13.41%	-7.48%	-2.24%	1.32%	-	-
Horiz. %	108.89%	113.05%	79.35%	91.64%	99.05%	101.32%	100.00%	-
Total Cost	3,279,486	3,258,180	2,945,468	3,049,741	3,373,792	3,590,366	3,969,831	-11.98%
YoY %	0.65%	10.62%	-3.42%	-9.60%	-6.03%	-9.56%	-	-
Horiz. %	82.61%	82.07%	74.20%	76.82%	84.99%	90.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,014,821	5,069,080	4,054,969	4,038,894	3,996,212	5,114,914	5,042,703	-0.36%
YoY %	-1.07%	25.01%	0.40%	1.07%	-21.87%	1.43%	-	-
Horiz. %	99.45%	100.52%	80.41%	80.09%	79.25%	101.43%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	148,727	148,727	199,613	199,613	145,761	145,761	46,874	116.38%
YoY %	0.00%	-25.49%	0.00%	36.95%	0.00%	210.96%	-	-
Horiz. %	317.29%	317.29%	425.85%	425.85%	310.96%	310.96%	100.00%	-
Div Payout %	44.56%	48.84%	45.38%	50.46%	41.95%	43.83%	17.05%	-
YoY %	-8.76%	7.62%	-10.07%	20.29%	-4.29%	157.07%	-	-
Horiz. %	261.35%	286.45%	266.16%	295.95%	246.04%	257.07%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	5,014,821	5,069,080	4,054,969	4,038,894	3,996,212	5,114,914	5,042,703	-0.36%
YoY %	-1.07%	25.01%	0.40%	1.07%	-21.87%	1.43%	-	-
Horiz. %	99.45%	100.52%	80.41%	80.09%	79.25%	101.43%	100.00%	-
NOSH	1,351,703	1,355,369	1,351,656	1,346,298	1,332,070	1,325,107	1,323,544	1.41%
YoY %	-0.27%	0.27%	0.40%	1.07%	0.53%	0.12%	-	-
Horiz. %	102.13%	102.40%	102.12%	101.72%	100.64%	100.12%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	12.97%	12.43%	16.78%	14.68%	12.09%	10.54%	8.22%	-
YoY %	4.34%	-25.92%	14.31%	21.42%	14.71%	28.22%	-	-
Horiz. %	157.79%	151.22%	204.14%	178.59%	147.08%	128.22%	100.00%	-
ROE	6.66%	6.01%	10.85%	9.79%	8.70%	6.50%	5.45%	-
YoY %	10.82%	-44.61%	10.83%	12.53%	33.85%	19.27%	-	-
Horiz. %	122.20%	110.28%	199.08%	179.63%	159.63%	119.27%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	278.79	274.52	261.86	265.50	288.12	302.88	326.82	-10.08%
YoY %	1.56%	4.83%	-1.37%	-7.85%	-4.87%	-7.33%	-	-
Horiz. %	85.30%	84.00%	80.12%	81.24%	88.16%	92.67%	100.00%	-
EPS	24.69	22.47	32.54	29.38	26.09	25.10	20.77	12.25%
YoY %	9.88%	-30.95%	10.76%	12.61%	3.94%	20.85%	-	-
Horiz. %	118.87%	108.18%	156.67%	141.45%	125.61%	120.85%	100.00%	-
DPS	11.00	11.00	15.00	15.00	10.94	11.00	3.54	113.38%
YoY %	0.00%	-26.67%	0.00%	37.11%	-0.55%	210.73%	-	-
Horiz. %	310.73%	310.73%	423.73%	423.73%	309.04%	310.73%	100.00%	-
NAPS	3.71	3.74	3.00	3.00	3.00	3.86	3.81	-1.76%
YoY %	-0.80%	24.67%	0.00%	0.00%	-22.28%	1.31%	-	-
Horiz. %	97.38%	98.16%	78.74%	78.74%	78.74%	101.31%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,346,298
RPS	107.65	106.29	101.11	102.11	109.64	114.65	123.57	-8.80%
YoY %	1.28%	5.12%	-0.98%	-6.87%	-4.37%	-7.22%	-	-
Horiz. %	87.12%	86.02%	81.82%	82.63%	88.73%	92.78%	100.00%	-
EPS	9.53	8.70	12.57	11.30	9.93	9.50	7.85	13.84%
YoY %	9.54%	-30.79%	11.24%	13.80%	4.53%	21.02%	-	-
Horiz. %	121.40%	110.83%	160.13%	143.95%	126.50%	121.02%	100.00%	-
DPS	4.25	4.25	5.70	5.70	4.16	4.16	1.34	116.32%
YoY %	0.00%	-25.44%	0.00%	37.02%	0.00%	210.45%	-	-
Horiz. %	317.16%	317.16%	425.37%	425.37%	310.45%	310.45%	100.00%	-
NAPS	1.4326	1.4481	1.1584	1.1538	1.1416	1.4611	1.4405	-0.36%
YoY %	-1.07%	25.01%	0.40%	1.07%	-21.87%	1.43%	-	-
Horiz. %	99.45%	100.53%	80.42%	80.10%	79.25%	101.43%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	6.45	6.41	6.23	5.19	4.92	4.88	4.48	-
P/RPS	2.31	2.34	2.38	1.95	1.71	1.61	1.37	41.80%
YoY %	-1.28%	-1.68%	22.05%	14.04%	6.21%	17.52%	-	-
Horiz. %	168.61%	170.80%	173.72%	142.34%	124.82%	117.52%	100.00%	-
P/EPS	26.12	28.53	19.14	17.66	18.86	19.44	21.57	13.64%
YoY %	-8.45%	49.06%	8.38%	-6.36%	-2.98%	-9.87%	-	-
Horiz. %	121.09%	132.27%	88.73%	81.87%	87.44%	90.13%	100.00%	-
EY	3.83	3.50	5.22	5.66	5.30	5.14	4.64	-12.03%
YoY %	9.43%	-32.95%	-7.77%	6.79%	3.11%	10.78%	-	-
Horiz. %	82.54%	75.43%	112.50%	121.98%	114.22%	110.78%	100.00%	-
DY	1.71	1.72	2.41	2.89	2.22	2.25	0.79	67.56%
YoY %	-0.58%	-28.63%	-16.61%	30.18%	-1.33%	184.81%	-	-
Horiz. %	216.46%	217.72%	305.06%	365.82%	281.01%	284.81%	100.00%	-
P/NAPS	1.74	1.71	2.08	1.73	1.64	1.26	1.18	29.64%
YoY %	1.75%	-17.79%	20.23%	5.49%	30.16%	6.78%	-	-
Horiz. %	147.46%	144.92%	176.27%	146.61%	138.98%	106.78%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	27/05/11	23/02/11	23/11/10	25/08/10	26/05/10	25/02/10	-
Price	5.81	6.20	6.25	5.69	4.95	4.48	4.43	-
P/RPS	2.08	2.26	2.39	2.14	1.72	1.48	1.36	32.84%
YoY %	-7.96%	-5.44%	11.68%	24.42%	16.22%	8.82%	-	-
Horiz. %	152.94%	166.18%	175.74%	157.35%	126.47%	108.82%	100.00%	-
P/EPS	23.53	27.60	19.20	19.37	18.98	17.85	21.33	6.78%
YoY %	-14.75%	43.75%	-0.88%	2.05%	6.33%	-16.32%	-	-
Horiz. %	110.31%	129.40%	90.01%	90.81%	88.98%	83.68%	100.00%	-
EY	4.25	3.62	5.21	5.16	5.27	5.60	4.69	-6.37%
YoY %	17.40%	-30.52%	0.97%	-2.09%	-5.89%	19.40%	-	-
Horiz. %	90.62%	77.19%	111.09%	110.02%	112.37%	119.40%	100.00%	-
DY	1.89	1.77	2.40	2.64	2.21	2.46	0.80	77.66%
YoY %	6.78%	-26.25%	-9.09%	19.46%	-10.16%	207.50%	-	-
Horiz. %	236.25%	221.25%	300.00%	330.00%	276.25%	307.50%	100.00%	-
P/NAPS	1.57	1.66	2.08	1.90	1.65	1.16	1.16	22.42%
YoY %	-5.42%	-20.19%	9.47%	15.15%	42.24%	0.00%	-	-
Horiz. %	135.34%	143.10%	179.31%	163.79%	142.24%	100.00%	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