[IJM] QoQ TTM Result on 31-Dec-2008 [#3]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

24-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

31-Dec-2008 [#3]

Profit Trend

QoQ- -17.67%

YoY- 174.9%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	4,433,069	4,541,628	4,601,294	4,735,468	4,795,164	4,753,253	4,637,173	-2.95%
YoY %	-2.39%	-1.30%	-2.83%	-1.24%	0.88%	2.50%	-	-
Horiz. %	95.60%	97.94%	99.23%	102.12%	103.41%	102.50%	100.00%	-
PBT	448,416	486,236	528,670	624,716	736,641	730,962	-129,253	-
YoY %	-7.78%	-8.03%	-15.37%	-15.19%	0.78%	665.53%	-	-
Horiz. %	-346.93%	-376.19%	-409.02%	-483.33%	-569.92%	-565.53%	100.00%	-
Tax	-119,692	-127,152	-126,703	-133,204	-159,755	-157,520	-155,314	-15.93%
YoY %	5.87%	-0.35%	4.88%	16.62%	-1.42%	-1.42%	-	-
Horiz. %	77.06%	81.87%	81.58%	85.76%	102.86%	101.42%	100.00%	-
NP	328,724	359,084	401,967	491,512	576,886	573,442	-284,567	-
YoY %	-8.45%	-10.67%	-18.22%	-14.80%	0.60%	301.51%	-	-
Horiz. %	-115.52%	-126.19%	-141.26%	-172.72%	-202.72%	-201.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	248,856	269,709	290,212	353,343	429,197	433,350	-404,872	-
YoY %	-7.73%	-7.06%	-17.87%	-17.67%	-0.96%	207.03%	-	-
Horiz. %	-61.47%	-66.62%	-71.68%	-87.27%	-106.01%	-107.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.69%	26.15%	23.97%	21.32%	21.69%	21.55%	-	-
YoY %	2.07%	9.09%	12.43%	-1.71%	0.65%	0.00%	-	-
Horiz. %	123.85%	121.35%	111.23%	98.93%	100.65%	100.00%	-	-
Total Cost	4,104,345	4,182,544	4,199,327	4,243,956	4,218,278	4,179,811	4,921,740	-11.39%
YoY %	-1.87%	-0.40%	-1.05%	0.61%	0.92%	-15.07%	-	-
Horiz. %	83.39%	84.98%	85.32%	86.23%	85.71%	84.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,884,212	4,877,944	4,828,057	4,571,171	4,803,270	4,639,240	4,626,343	3.67%
YoY %	0.13%	1.03%	5.62%	-4.83%	3.54%	0.28%	-	-
Horiz. %	105.57%	105.44%	104.36%	98.81%	103.82%	100.28%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	46,874	261,306	304,096	257,222	257,222	42,790	-	-
YoY %	-82.06%	-14.07%	18.22%	0.00%	501.13%	0.00%	-	-
Horiz. %	109.54%	610.67%	710.67%	601.13%	601.13%	100.00%	-	-
Div Payout %	18.84%	96.88%	104.78%	72.80%	59.93%	9.87%	-	-
YoY %	-80.55%	-7.54%	43.93%	21.48%	507.19%	0.00%	-	-
Horiz. %	190.88%	981.56%	1,061.60%	737.59%	607.19%	100.00%	-	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	4,884,212	4,877,944	4,828,057	4,571,171	4,803,270	4,639,240	4,626,343	3.67%
YoY %	0.13%	1.03%	5.62%	-4.83%	3.54%	0.28%	-	-
Horiz. %	105.57%	105.44%	104.36%	98.81%	103.82%	100.28%	100.00%	-
NOSH	939,271	938,066	937,486	882,465	857,726	857,530	858,319	6.18%
YoY %	0.13%	0.06%	6.23%	2.88%	0.02%	-0.09%	-	-
Horiz. %	109.43%	109.29%	109.22%	102.81%	99.93%	99.91%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	7.42%	7.91%	8.74%	10.38%	12.03%	12.06%	-6.14%	-
YoY %	-6.19%	-9.50%	-15.80%	-13.72%	-0.25%	296.42%	-	-
Horiz. %	-120.85%	-128.83%	-142.35%	-169.06%	-195.93%	-196.42%	100.00%	-
ROE	5.10%	5.53%	6.01%	7.73%	8.94%	9.34%	-8.75%	-
YoY %	-7.78%	-7.99%	-22.25%	-13.53%	-4.28%	206.74%	-	-
Horiz. %	-58.29%	-63.20%	-68.69%	-88.34%	-102.17%	-106.74%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	471.97	484.15	490.81	536.62	559.05	554.30	540.26	-8.60%
YoY %	-2.52%	-1.36%	-8.54%	-4.01%	0.86%	2.60%	-	-
Horiz. %	87.36%	89.61%	90.85%	99.33%	103.48%	102.60%	100.00%	-
EPS	26.49	28.75	30.96	40.04	50.04	50.53	-47.17	-
YoY %	-7.86%	-7.14%	-22.68%	-19.98%	-0.97%	207.12%	-	-
Horiz. %	-56.16%	-60.95%	-65.63%	-84.88%	-106.08%	-107.12%	100.00%	-
DPS	4.99	27.86	32.44	29.15	29.99	4.99	0.00	-
YoY %	-82.09%	-14.12%	11.29%	-2.80%	501.00%	0.00%	-	-
Horiz. %	100.00%	558.32%	650.10%	584.17%	601.00%	100.00%	-	-
NAPS	5.20	5.20	5.15	5.18	5.60	5.41	5.39	-2.36%
YoY %	0.00%	0.97%	-0.58%	-7.50%	3.51%	0.37%	-	-
Horiz. %	96.47%	96.47%	95.55%	96.10%	103.90%	100.37%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 882,465
RPS	121.53	124.51	126.15	129.83	131.46	130.31	127.13	-2.95%
YoY %	-2.39%	-1.30%	-2.83%	-1.24%	0.88%	2.50%	-	-
Horiz. %	95.60%	97.94%	99.23%	102.12%	103.41%	102.50%	100.00%	-
EPS	6.82	7.39	7.96	9.69	11.77	11.88	-11.10	-
YoY %	-7.71%	-7.16%	-17.85%	-17.67%	-0.93%	207.03%	-	-
Horiz. %	-61.44%	-66.58%	-71.71%	-87.30%	-106.04%	-107.03%	100.00%	-
DPS	1.29	7.16	8.34	7.05	7.05	1.17	0.00	-
YoY %	-81.98%	-14.15%	18.30%	0.00%	502.56%	0.00%	-	-
Horiz. %	110.26%	611.97%	712.82%	602.56%	602.56%	100.00%	-	-
NAPS	1.339	1.3373	1.3236	1.2532	1.3168	1.2719	1.2683	3.67%
YoY %	0.13%	1.04%	5.62%	-4.83%	3.53%	0.28%	-	-
Horiz. %	105.57%	105.44%	104.36%	98.81%	103.82%	100.28%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	4.50	4.14	2.99	2.00	3.36	3.93	4.36	-
P/RPS	0.95	0.86	0.61	0.37	0.60	0.71	0.81	11.20%
YoY %	10.47%	40.98%	64.86%	-38.33%	-15.49%	-12.35%	-	-
Horiz. %	117.28%	106.17%	75.31%	45.68%	74.07%	87.65%	100.00%	-
P/EPS	16.98	14.40	9.66	4.99	6.71	7.78	-9.24	-
YoY %	17.92%	49.07%	93.59%	-25.63%	-13.75%	184.20%	-	-
Horiz. %	-183.77%	-155.84%	-104.55%	-54.00%	-72.62%	-84.20%	100.00%	-
EY	5.89	6.94	10.35	20.02	14.89	12.86	-10.82	-
YoY %	-15.13%	-32.95%	-48.30%	34.45%	15.79%	218.85%	-	-
Horiz. %	-54.44%	-64.14%	-95.66%	-185.03%	-137.62%	-118.85%	100.00%	-
DY	1.11	6.73	10.85	14.57	8.93	1.27	0.00	-
YoY %	-83.51%	-37.97%	-25.53%	63.16%	603.15%	0.00%	-	-
Horiz. %	87.40%	529.92%	854.33%	1,147.24%	703.15%	100.00%	-	-
P/NAPS	0.87	0.80	0.58	0.39	0.60	0.73	0.81	4.87%
YoY %	8.75%	37.93%	48.72%	-35.00%	-17.81%	-9.88%	-	-
Horiz. %	107.41%	98.77%	71.60%	48.15%	74.07%	90.12%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	24/11/09	25/08/09	26/05/09	24/02/09	25/11/08	26/08/08	27/05/08	-
Price	4.63	4.19	4.07	2.54	1.71	3.61	4.18	-
P/RPS	0.98	0.87	0.83	0.47	0.31	0.65	0.77	17.42%
YoY %	12.64%	4.82%	76.60%	51.61%	-52.31%	-15.58%	-	-
Horiz. %	127.27%	112.99%	107.79%	61.04%	40.26%	84.42%	100.00%	-
P/EPS	17.48	14.57	13.15	6.34	3.42	7.14	-8.86	-
YoY %	19.97%	10.80%	107.41%	85.38%	-52.10%	180.59%	-	-
Horiz. %	-197.29%	-164.45%	-148.42%	-71.56%	-38.60%	-80.59%	100.00%	-
EY	5.72	6.86	7.61	15.76	29.26	14.00	-11.28	-
YoY %	-16.62%	-9.86%	-51.71%	-46.14%	109.00%	224.11%	-	-
Horiz. %	-50.71%	-60.82%	-67.46%	-139.72%	-259.40%	-124.11%	100.00%	-
DY	1.08	6.65	7.97	11.48	17.54	1.38	0.00	-
YoY %	-83.76%	-16.56%	-30.57%	-34.55%	1,171.01%	0.00%	-	-
Horiz. %	78.26%	481.88%	577.54%	831.88%	1,271.01%	100.00%	-	-
P/NAPS	0.89	0.81	0.79	0.49	0.31	0.67	0.78	9.18%
YoY %	9.88%	2.53%	61.22%	58.06%	-53.73%	-14.10%	-	-
Horiz. %	114.10%	103.85%	101.28%	62.82%	39.74%	85.90%	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