[IJM] QoQ TTM Result on 31-Dec-2010 [#3]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

23-Feb-2011

Admission Sponsor

Sponsor

Financial Year

31-Mar-2011

Quarter

31-Dec-2010 [#3]

Profit Trend

QoQ- 11.2%

YoY- 60.03%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	4,080,645	3,768,422	3,720,717	3,539,402	3,574,365	3,837,968	4,013,530	1.11%
YoY %	8.29%	1.28%	5.12%	-0.98%	-6.87%	-4.37%	-	-
Horiz. %	101.67%	93.89%	92.70%	88.19%	89.06%	95.63%	100.00%	-
PBT	653,812	686,584	659,731	751,671	692,366	628,917	578,024	8.55%
YoY %	-4.77%	4.07%	-12.23%	8.57%	10.09%	8.80%	-	-
Horiz. %	113.11%	118.78%	114.14%	130.04%	119.78%	108.80%	100.00%	-
Tax	-204,555	-197,648	-197,194	-157,737	-167,742	-164,741	-154,860	20.36%
YoY %	-3.49%	-0.23%	-25.01%	5.96%	-1.82%	-6.38%	-	-
Horiz. %	132.09%	127.63%	127.34%	101.86%	108.32%	106.38%	100.00%	-
NP	449,257	488,936	462,537	593,934	524,624	464,176	423,164	4.06%
YoY %	-8.12%	5.71%	-22.12%	13.21%	13.02%	9.69%	-	-
Horiz. %	106.17%	115.54%	109.30%	140.36%	123.98%	109.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	293,427	333,781	304,491	439,878	395,563	347,496	332,580	-8.00%
YoY %	-12.09%	9.62%	-30.78%	11.20%	13.83%	4.48%	-	-
Horiz. %	88.23%	100.36%	91.55%	132.26%	118.94%	104.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.29%	28.79%	29.89%	20.98%	24.23%	26.19%	26.79%	-
YoY %	8.68%	-3.68%	42.47%	-13.41%	-7.48%	-2.24%	-	-
Horiz. %	116.80%	107.47%	111.57%	78.31%	90.44%	97.76%	100.00%	-
Total Cost	3,631,388	3,279,486	3,258,180	2,945,468	3,049,741	3,373,792	3,590,366	0.75%
YoY %	10.73%	0.65%	10.62%	-3.42%	-9.60%	-6.03%	-	-
Horiz. %	101.14%	91.34%	90.75%	82.04%	84.94%	93.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,172,647	5,014,821	5,069,080	4,054,969	4,038,894	3,996,212	5,114,914	0.75%
YoY %	3.15%	-1.07%	25.01%	0.40%	1.07%	-21.87%	-	-
Horiz. %	101.13%	98.04%	99.10%	79.28%	78.96%	78.13%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	149,758	148,727	148,727	199,613	199,613	145,761	145,761	1.81%
YoY %	0.69%	0.00%	-25.49%	0.00%	36.95%	0.00%	-	-
Horiz. %	102.74%	102.03%	102.03%	136.95%	136.95%	100.00%	100.00%	-
Div Payout %	51.04%	44.56%	48.84%	45.38%	50.46%	41.95%	43.83%	-
YoY %	14.54%	-8.76%	7.62%	-10.07%	20.29%	-4.29%	-	-
Horiz. %	116.45%	101.67%	111.43%	103.54%	115.13%	95.71%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	5,172,647	5,014,821	5,069,080	4,054,969	4,038,894	3,996,212	5,114,914	0.75%
YoY %	3.15%	-1.07%	25.01%	0.40%	1.07%	-21.87%	-	-
Horiz. %	101.13%	98.04%	99.10%	79.28%	78.96%	78.13%	100.00%	-
NOSH	1,372,055	1,351,703	1,355,369	1,351,656	1,346,298	1,332,070	1,325,107	2.34%
YoY %	1.51%	-0.27%	0.27%	0.40%	1.07%	0.53%	-	-
Horiz. %	103.54%	102.01%	102.28%	102.00%	101.60%	100.53%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	11.01%	12.97%	12.43%	16.78%	14.68%	12.09%	10.54%	-
YoY %	-15.11%	4.34%	-25.92%	14.31%	21.42%	14.71%	-	-
Horiz. %	104.46%	123.06%	117.93%	159.20%	139.28%	114.71%	100.00%	-
ROE	5.67%	6.66%	6.01%	10.85%	9.79%	8.70%	6.50%	-
YoY %	-14.86%	10.82%	-44.61%	10.83%	12.53%	33.85%	-	-
Horiz. %	87.23%	102.46%	92.46%	166.92%	150.62%	133.85%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	297.41	278.79	274.52	261.86	265.50	288.12	302.88	-1.20%
YoY %	6.68%	1.56%	4.83%	-1.37%	-7.85%	-4.87%	-	-
Horiz. %	98.19%	92.05%	90.64%	86.46%	87.66%	95.13%	100.00%	-
EPS	21.39	24.69	22.47	32.54	29.38	26.09	25.10	-10.10%
YoY %	-13.37%	9.88%	-30.95%	10.76%	12.61%	3.94%	-	-
Horiz. %	85.22%	98.37%	89.52%	129.64%	117.05%	103.94%	100.00%	-
DPS	11.00	11.00	11.00	15.00	15.00	10.94	11.00	0.00%
YoY %	0.00%	0.00%	-26.67%	0.00%	37.11%	-0.55%	-	-
Horiz. %	100.00%	100.00%	100.00%	136.36%	136.36%	99.45%	100.00%	-
NAPS	3.77	3.71	3.74	3.00	3.00	3.00	3.86	-1.55%
YoY %	1.62%	-0.80%	24.67%	0.00%	0.00%	-22.28%	-	-
Horiz. %	97.67%	96.11%	96.89%	77.72%	77.72%	77.72%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,351,656
RPS	111.87	103.31	102.01	97.03	97.99	105.22	110.03	1.11%
YoY %	8.29%	1.27%	5.13%	-0.98%	-6.87%	-4.37%	-	-
Horiz. %	101.67%	93.89%	92.71%	88.19%	89.06%	95.63%	100.00%	-
EPS	8.04	9.15	8.35	12.06	10.84	9.53	9.12	-8.05%
YoY %	-12.13%	9.58%	-30.76%	11.25%	13.75%	4.50%	-	-
Horiz. %	88.16%	100.33%	91.56%	132.24%	118.86%	104.50%	100.00%	-
DPS	4.11	4.08	4.08	5.47	5.47	4.00	4.00	1.82%
YoY %	0.74%	0.00%	-25.41%	0.00%	36.75%	0.00%	-	-
Horiz. %	102.75%	102.00%	102.00%	136.75%	136.75%	100.00%	100.00%	-
NAPS	1.4181	1.3748	1.3897	1.1117	1.1073	1.0956	1.4023	0.74%
YoY %	3.15%	-1.07%	25.01%	0.40%	1.07%	-21.87%	-	-
Horiz. %	101.13%	98.04%	99.10%	79.28%	78.96%	78.13%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	5.00	6.45	6.41	6.23	5.19	4.92	4.88	-
P/RPS	1.68	2.31	2.34	2.38	1.95	1.71	1.61	2.87%
YoY %	-27.27%	-1.28%	-1.68%	22.05%	14.04%	6.21%	-	-
Horiz. %	104.35%	143.48%	145.34%	147.83%	121.12%	106.21%	100.00%	-
P/EPS	23.38	26.12	28.53	19.14	17.66	18.86	19.44	13.07%
YoY %	-10.49%	-8.45%	49.06%	8.38%	-6.36%	-2.98%	-	-
Horiz. %	120.27%	134.36%	146.76%	98.46%	90.84%	97.02%	100.00%	-
EY	4.28	3.83	3.50	5.22	5.66	5.30	5.14	-11.48%
YoY %	11.75%	9.43%	-32.95%	-7.77%	6.79%	3.11%	-	-
Horiz. %	83.27%	74.51%	68.09%	101.56%	110.12%	103.11%	100.00%	-
DY	2.20	1.71	1.72	2.41	2.89	2.22	2.25	-1.48%
YoY %	28.65%	-0.58%	-28.63%	-16.61%	30.18%	-1.33%	-	-
Horiz. %	97.78%	76.00%	76.44%	107.11%	128.44%	98.67%	100.00%	-
P/NAPS	1.33	1.74	1.71	2.08	1.73	1.64	1.26	3.66%
YoY %	-23.56%	1.75%	-17.79%	20.23%	5.49%	30.16%	-	-
Horiz. %	105.56%	138.10%	135.71%	165.08%	137.30%	130.16%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	25/11/11	24/08/11	27/05/11	23/02/11	23/11/10	25/08/10	26/05/10	-
Price	5.60	5.81	6.20	6.25	5.69	4.95	4.48	-
P/RPS	1.88	2.08	2.26	2.39	2.14	1.72	1.48	17.27%
YoY %	-9.62%	-7.96%	-5.44%	11.68%	24.42%	16.22%	-	-
Horiz. %	127.03%	140.54%	152.70%	161.49%	144.59%	116.22%	100.00%	-
P/EPS	26.19	23.53	27.60	19.20	19.37	18.98	17.85	29.09%
YoY %	11.30%	-14.75%	43.75%	-0.88%	2.05%	6.33%	-	-
Horiz. %	146.72%	131.82%	154.62%	107.56%	108.52%	106.33%	100.00%	-
EY	3.82	4.25	3.62	5.21	5.16	5.27	5.60	-22.49%
YoY %	-10.12%	17.40%	-30.52%	0.97%	-2.09%	-5.89%	-	-
Horiz. %	68.21%	75.89%	64.64%	93.04%	92.14%	94.11%	100.00%	-
DY	1.96	1.89	1.77	2.40	2.64	2.21	2.46	-14.04%
YoY %	3.70%	6.78%	-26.25%	-9.09%	19.46%	-10.16%	-	-
Horiz. %	79.67%	76.83%	71.95%	97.56%	107.32%	89.84%	100.00%	-
P/NAPS	1.49	1.57	1.66	2.08	1.90	1.65	1.16	18.14%
YoY %	-5.10%	-5.42%	-20.19%	9.47%	15.15%	42.24%	-	-
Horiz. %	128.45%	135.34%	143.10%	179.31%	163.79%	142.24%	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