[IJM] QoQ TTM Result on 31-Dec-2009 [#3]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

25-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

31-Dec-2009 [#3]

Profit Trend

QoQ- 10.46%

YoY- -22.21%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	3,574,365	3,837,968	4,013,530	4,325,561	4,433,069	4,541,628	4,601,294	-15.48%
YoY %	-6.87%	-4.37%	-7.21%	-2.43%	-2.39%	-1.30%	-	-
Horiz. %	77.68%	83.41%	87.23%	94.01%	96.34%	98.70%	100.00%	-
PBT	692,366	628,917	578,024	483,605	448,416	486,236	528,670	19.68%
YoY %	10.09%	8.80%	19.52%	7.85%	-7.78%	-8.03%	-	-
Horiz. %	130.96%	118.96%	109.34%	91.48%	84.82%	91.97%	100.00%	-
Tax	-167,742	-164,741	-154,860	-127,875	-119,692	-127,152	-126,703	20.54%
YoY %	-1.82%	-6.38%	-21.10%	-6.84%	5.87%	-0.35%	-	-
Horiz. %	132.39%	130.02%	122.22%	100.92%	94.47%	100.35%	100.00%	-
NP	524,624	464,176	423,164	355,730	328,724	359,084	401,967	19.40%
YoY %	13.02%	9.69%	18.96%	8.22%	-8.45%	-10.67%	-	-
Horiz. %	130.51%	115.48%	105.27%	88.50%	81.78%	89.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	395,563	347,496	332,580	274,879	248,856	269,709	290,212	22.90%
YoY %	13.83%	4.48%	20.99%	10.46%	-7.73%	-7.06%	-	-
Horiz. %	136.30%	119.74%	114.60%	94.72%	85.75%	92.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.23%	26.19%	26.79%	26.44%	26.69%	26.15%	23.97%	-
YoY %	-7.48%	-2.24%	1.32%	-0.94%	2.07%	9.09%	-	-
Horiz. %	101.08%	109.26%	111.76%	110.30%	111.35%	109.09%	100.00%	-
Total Cost	3,049,741	3,373,792	3,590,366	3,969,831	4,104,345	4,182,544	4,199,327	-19.18%
YoY %	-9.60%	-6.03%	-9.56%	-3.28%	-1.87%	-0.40%	-	-
Horiz. %	72.62%	80.34%	85.50%	94.53%	97.74%	99.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,038,894	3,996,212	5,114,914	5,042,703	4,884,212	4,877,944	4,828,057	-11.20%
YoY %	1.07%	-21.87%	1.43%	3.24%	0.13%	1.03%	-	-
Horiz. %	83.65%	82.77%	105.94%	104.45%	101.16%	101.03%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	199,613	145,761	145,761	46,874	46,874	261,306	304,096	-24.45%
YoY %	36.95%	0.00%	210.96%	0.00%	-82.06%	-14.07%	-	-
Horiz. %	65.64%	47.93%	47.93%	15.41%	15.41%	85.93%	100.00%	-
Div Payout %	50.46%	41.95%	43.83%	17.05%	18.84%	96.88%	104.78%	-
YoY %	20.29%	-4.29%	157.07%	-9.50%	-80.55%	-7.54%	-	-
Horiz. %	48.16%	40.04%	41.83%	16.27%	17.98%	92.46%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	4,038,894	3,996,212	5,114,914	5,042,703	4,884,212	4,877,944	4,828,057	-11.20%
YoY %	1.07%	-21.87%	1.43%	3.24%	0.13%	1.03%	-	-
Horiz. %	83.65%	82.77%	105.94%	104.45%	101.16%	101.03%	100.00%	-
NOSH	1,346,298	1,332,070	1,325,107	1,323,544	939,271	938,066	937,486	27.25%
YoY %	1.07%	0.53%	0.12%	40.91%	0.13%	0.06%	-	-
Horiz. %	143.61%	142.09%	141.35%	141.18%	100.19%	100.06%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	14.68%	12.09%	10.54%	8.22%	7.42%	7.91%	8.74%	-
YoY %	21.42%	14.71%	28.22%	10.78%	-6.19%	-9.50%	-	-
Horiz. %	167.96%	138.33%	120.59%	94.05%	84.90%	90.50%	100.00%	-
ROE	9.79%	8.70%	6.50%	5.45%	5.10%	5.53%	6.01%	-
YoY %	12.53%	33.85%	19.27%	6.86%	-7.78%	-7.99%	-	-
Horiz. %	162.90%	144.76%	108.15%	90.68%	84.86%	92.01%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	265.50	288.12	302.88	326.82	471.97	484.15	490.81	-33.58%
YoY %	-7.85%	-4.87%	-7.33%	-30.75%	-2.52%	-1.36%	-	-
Horiz. %	54.09%	58.70%	61.71%	66.59%	96.16%	98.64%	100.00%	-
EPS	29.38	26.09	25.10	20.77	26.49	28.75	30.96	-3.42%
YoY %	12.61%	3.94%	20.85%	-21.59%	-7.86%	-7.14%	-	-
Horiz. %	94.90%	84.27%	81.07%	67.09%	85.56%	92.86%	100.00%	-
DPS	15.00	10.94	11.00	3.54	4.99	27.86	32.44	-40.17%
YoY %	37.11%	-0.55%	210.73%	-29.06%	-82.09%	-14.12%	-	-
Horiz. %	46.24%	33.72%	33.91%	10.91%	15.38%	85.88%	100.00%	-
NAPS	3.00	3.00	3.86	3.81	5.20	5.20	5.15	-30.22%
YoY %	0.00%	-22.28%	1.31%	-26.73%	0.00%	0.97%	-	-
Horiz. %	58.25%	58.25%	74.95%	73.98%	100.97%	100.97%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,323,544
RPS	102.11	109.64	114.65	123.57	126.64	129.74	131.44	-15.47%
YoY %	-6.87%	-4.37%	-7.22%	-2.42%	-2.39%	-1.29%	-	-
Horiz. %	77.69%	83.41%	87.23%	94.01%	96.35%	98.71%	100.00%	-
EPS	11.30	9.93	9.50	7.85	7.11	7.70	8.29	22.91%
YoY %	13.80%	4.53%	21.02%	10.41%	-7.66%	-7.12%	-	-
Horiz. %	136.31%	119.78%	114.60%	94.69%	85.77%	92.88%	100.00%	-
DPS	5.70	4.16	4.16	1.34	1.34	7.46	8.69	-24.48%
YoY %	37.02%	0.00%	210.45%	0.00%	-82.04%	-14.15%	-	-
Horiz. %	65.59%	47.87%	47.87%	15.42%	15.42%	85.85%	100.00%	-
NAPS	1.1538	1.1416	1.4611	1.4405	1.3952	1.3935	1.3792	-11.20%
YoY %	1.07%	-21.87%	1.43%	3.25%	0.12%	1.04%	-	-
Horiz. %	83.66%	82.77%	105.94%	104.44%	101.16%	101.04%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	5.19	4.92	4.88	4.48	4.50	4.14	2.99	-
P/RPS	1.95	1.71	1.61	1.37	0.95	0.86	0.61	116.85%
YoY %	14.04%	6.21%	17.52%	44.21%	10.47%	40.98%	-	-
Horiz. %	319.67%	280.33%	263.93%	224.59%	155.74%	140.98%	100.00%	-
P/EPS	17.66	18.86	19.44	21.57	16.98	14.40	9.66	49.45%
YoY %	-6.36%	-2.98%	-9.87%	27.03%	17.92%	49.07%	-	-
Horiz. %	182.82%	195.24%	201.24%	223.29%	175.78%	149.07%	100.00%	-
EY	5.66	5.30	5.14	4.64	5.89	6.94	10.35	-33.10%
YoY %	6.79%	3.11%	10.78%	-21.22%	-15.13%	-32.95%	-	-
Horiz. %	54.69%	51.21%	49.66%	44.83%	56.91%	67.05%	100.00%	-
DY	2.89	2.22	2.25	0.79	1.11	6.73	10.85	-58.56%
YoY %	30.18%	-1.33%	184.81%	-28.83%	-83.51%	-37.97%	-	-
Horiz. %	26.64%	20.46%	20.74%	7.28%	10.23%	62.03%	100.00%	-
P/NAPS	1.73	1.64	1.26	1.18	0.87	0.80	0.58	107.07%
YoY %	5.49%	30.16%	6.78%	35.63%	8.75%	37.93%	-	-
Horiz. %	298.28%	282.76%	217.24%	203.45%	150.00%	137.93%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	23/11/10	25/08/10	26/05/10	25/02/10	24/11/09	25/08/09	26/05/09	-
Price	5.69	4.95	4.48	4.43	4.63	4.19	4.07	-
P/RPS	2.14	1.72	1.48	1.36	0.98	0.87	0.83	87.92%
YoY %	24.42%	16.22%	8.82%	38.78%	12.64%	4.82%	-	-
Horiz. %	257.83%	207.23%	178.31%	163.86%	118.07%	104.82%	100.00%	-
P/EPS	19.37	18.98	17.85	21.33	17.48	14.57	13.15	29.42%
YoY %	2.05%	6.33%	-16.32%	22.03%	19.97%	10.80%	-	-
Horiz. %	147.30%	144.33%	135.74%	162.21%	132.93%	110.80%	100.00%	-
EY	5.16	5.27	5.60	4.69	5.72	6.86	7.61	-22.80%
YoY %	-2.09%	-5.89%	19.40%	-18.01%	-16.62%	-9.86%	-	-
Horiz. %	67.81%	69.25%	73.59%	61.63%	75.16%	90.14%	100.00%	-
DY	2.64	2.21	2.46	0.80	1.08	6.65	7.97	-52.09%
YoY %	19.46%	-10.16%	207.50%	-25.93%	-83.76%	-16.56%	-	-
Horiz. %	33.12%	27.73%	30.87%	10.04%	13.55%	83.44%	100.00%	-
P/NAPS	1.90	1.65	1.16	1.16	0.89	0.81	0.79	79.41%
YoY %	15.15%	42.24%	0.00%	30.34%	9.88%	2.53%	-	-
Horiz. %	240.51%	208.86%	146.84%	146.84%	112.66%	102.53%	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