[IJM] QoQ TTM Result on 31-Mar-2012 [#4]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

29-May-2012

Admission Sponsor

Sponsor

Financial Year

31-Mar-2012

Quarter

31-Mar-2012 [#4]

Profit Trend

QoQ- 36.04%

YoY- 34.35%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
TTM Result
Revenue	4,622,823	4,569,839	4,525,755	4,517,860	4,351,663	4,080,645	3,768,422	14.52%
YoY %	1.16%	0.97%	0.17%	3.82%	6.64%	8.29%	-	-
Horiz. %	122.67%	121.27%	120.10%	119.89%	115.48%	108.29%	100.00%	-
PBT	812,495	838,036	766,196	801,591	681,666	653,812	686,584	11.82%
YoY %	-3.05%	9.38%	-4.42%	17.59%	4.26%	-4.77%	-	-
Horiz. %	118.34%	122.06%	111.60%	116.75%	99.28%	95.23%	100.00%	-
Tax	-243,499	-254,099	-249,834	-251,105	-236,890	-204,555	-197,648	14.84%
YoY %	4.17%	-1.71%	0.51%	-6.00%	-15.81%	-3.49%	-	-
Horiz. %	123.20%	128.56%	126.40%	127.05%	119.85%	103.49%	100.00%	-
NP	568,996	583,937	516,362	550,486	444,776	449,257	488,936	10.58%
YoY %	-2.56%	13.09%	-6.20%	23.77%	-1.00%	-8.12%	-	-
Horiz. %	116.37%	119.43%	105.61%	112.59%	90.97%	91.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	440,497	445,360	382,879	409,076	300,698	293,427	333,781	20.21%
YoY %	-1.09%	16.32%	-6.40%	36.04%	2.48%	-12.09%	-	-
Horiz. %	131.97%	133.43%	114.71%	122.56%	90.09%	87.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.97%	30.32%	32.61%	31.33%	34.75%	31.29%	28.79%	-
YoY %	-1.15%	-7.02%	4.09%	-9.84%	11.06%	8.68%	-	-
Horiz. %	104.10%	105.31%	113.27%	108.82%	120.70%	108.68%	100.00%	-
Total Cost	4,053,827	3,985,902	4,009,393	3,967,374	3,906,887	3,631,388	3,279,486	15.10%
YoY %	1.70%	-0.59%	1.06%	1.55%	7.59%	10.73%	-	-
Horiz. %	123.61%	121.54%	122.26%	120.98%	119.13%	110.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,524,195	5,404,620	5,318,927	5,348,938	5,238,421	5,172,647	5,014,821	6.63%
YoY %	2.21%	1.61%	-0.56%	2.11%	1.27%	3.15%	-	-
Horiz. %	110.16%	107.77%	106.06%	106.66%	104.46%	103.15%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Dividend
Div	165,862	165,862	165,454	165,454	149,758	149,758	148,727	7.50%
YoY %	0.00%	0.25%	0.00%	10.48%	0.00%	0.69%	-	-
Horiz. %	111.52%	111.52%	111.25%	111.25%	100.69%	100.69%	100.00%	-
Div Payout %	37.65%	37.24%	43.21%	40.45%	49.80%	51.04%	44.56%	-
YoY %	1.10%	-13.82%	6.82%	-18.78%	-2.43%	14.54%	-	-
Horiz. %	84.49%	83.57%	96.97%	90.78%	111.76%	114.54%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Equity
Net Worth	5,524,195	5,404,620	5,318,927	5,348,938	5,238,421	5,172,647	5,014,821	6.63%
YoY %	2.21%	1.61%	-0.56%	2.11%	1.27%	3.15%	-	-
Horiz. %	110.16%	107.77%	106.06%	106.66%	104.46%	103.15%	100.00%	-
NOSH	1,381,048	1,382,255	1,381,539	1,382,154	1,378,532	1,372,055	1,351,703	1.43%
YoY %	-0.09%	0.05%	-0.04%	0.26%	0.47%	1.51%	-	-
Horiz. %	102.17%	102.26%	102.21%	102.25%	101.98%	101.51%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Ratio Analysis
NP Margin	12.31%	12.78%	11.41%	12.18%	10.22%	11.01%	12.97%	-
YoY %	-3.68%	12.01%	-6.32%	19.18%	-7.18%	-15.11%	-	-
Horiz. %	94.91%	98.54%	87.97%	93.91%	78.80%	84.89%	100.00%	-
ROE	7.97%	8.24%	7.20%	7.65%	5.74%	5.67%	6.66%	-
YoY %	-3.28%	14.44%	-5.88%	33.28%	1.23%	-14.86%	-	-
Horiz. %	119.67%	123.72%	108.11%	114.86%	86.19%	85.14%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Per Share
RPS	334.73	330.61	327.59	326.87	315.67	297.41	278.79	12.90%
YoY %	1.25%	0.92%	0.22%	3.55%	6.14%	6.68%	-	-
Horiz. %	120.07%	118.59%	117.50%	117.25%	113.23%	106.68%	100.00%	-
EPS	31.90	32.22	27.71	29.60	21.81	21.39	24.69	18.53%
YoY %	-0.99%	16.28%	-6.39%	35.72%	1.96%	-13.37%	-	-
Horiz. %	129.20%	130.50%	112.23%	119.89%	88.34%	86.63%	100.00%	-
DPS	12.00	12.00	12.00	11.97	11.00	11.00	11.00	5.94%
YoY %	0.00%	0.00%	0.25%	8.82%	0.00%	0.00%	-	-
Horiz. %	109.09%	109.09%	109.09%	108.82%	100.00%	100.00%	100.00%	-
NAPS	4.00	3.91	3.85	3.87	3.80	3.77	3.71	5.12%
YoY %	2.30%	1.56%	-0.52%	1.84%	0.80%	1.62%	-	-
Horiz. %	107.82%	105.39%	103.77%	104.31%	102.43%	101.62%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,382,154
RPS	126.74	125.28	124.08	123.86	119.30	111.87	103.31	14.52%
YoY %	1.17%	0.97%	0.18%	3.82%	6.64%	8.29%	-	-
Horiz. %	122.68%	121.27%	120.10%	119.89%	115.48%	108.29%	100.00%	-
EPS	12.08	12.21	10.50	11.22	8.24	8.04	9.15	20.24%
YoY %	-1.06%	16.29%	-6.42%	36.17%	2.49%	-12.13%	-	-
Horiz. %	132.02%	133.44%	114.75%	122.62%	90.05%	87.87%	100.00%	-
DPS	4.55	4.55	4.54	4.54	4.11	4.11	4.08	7.50%
YoY %	0.00%	0.22%	0.00%	10.46%	0.00%	0.74%	-	-
Horiz. %	111.52%	111.52%	111.27%	111.27%	100.74%	100.74%	100.00%	-
NAPS	1.5145	1.4817	1.4582	1.4664	1.4361	1.4181	1.3748	6.63%
YoY %	2.21%	1.61%	-0.56%	2.11%	1.27%	3.15%	-	-
Horiz. %	110.16%	107.78%	106.07%	106.66%	104.46%	103.15%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	-
Price	4.98	4.72	5.02	5.63	5.65	5.00	6.45	-
P/RPS	1.49	1.43	1.53	1.72	1.79	1.68	2.31	-25.24%
YoY %	4.20%	-6.54%	-11.05%	-3.91%	6.55%	-27.27%	-	-
Horiz. %	64.50%	61.90%	66.23%	74.46%	77.49%	72.73%	100.00%	-
P/EPS	15.61	14.65	18.11	19.02	25.90	23.38	26.12	-28.93%
YoY %	6.55%	-19.11%	-4.78%	-26.56%	10.78%	-10.49%	-	-
Horiz. %	59.76%	56.09%	69.33%	72.82%	99.16%	89.51%	100.00%	-
EY	6.40	6.83	5.52	5.26	3.86	4.28	3.83	40.59%
YoY %	-6.30%	23.73%	4.94%	36.27%	-9.81%	11.75%	-	-
Horiz. %	167.10%	178.33%	144.13%	137.34%	100.78%	111.75%	100.00%	-
DY	2.41	2.54	2.39	2.13	1.95	2.20	1.71	25.57%
YoY %	-5.12%	6.28%	12.21%	9.23%	-11.36%	28.65%	-	-
Horiz. %	140.94%	148.54%	139.77%	124.56%	114.04%	128.65%	100.00%	-
P/NAPS	1.25	1.21	1.30	1.45	1.49	1.33	1.74	-19.70%
YoY %	3.31%	-6.92%	-10.34%	-2.68%	12.03%	-23.56%	-	-
Horiz. %	71.84%	69.54%	74.71%	83.33%	85.63%	76.44%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	26/02/13	28/11/12	28/08/12	29/05/12	22/02/12	25/11/11	24/08/11	-
Price	5.11	5.04	5.18	5.18	5.92	5.60	5.81	-
P/RPS	1.53	1.52	1.58	1.58	1.88	1.88	2.08	-18.43%
YoY %	0.66%	-3.80%	0.00%	-15.96%	0.00%	-9.62%	-	-
Horiz. %	73.56%	73.08%	75.96%	75.96%	90.38%	90.38%	100.00%	-
P/EPS	16.02	15.64	18.69	17.50	27.14	26.19	23.53	-22.51%
YoY %	2.43%	-16.32%	6.80%	-35.52%	3.63%	11.30%	-	-
Horiz. %	68.08%	66.47%	79.43%	74.37%	115.34%	111.30%	100.00%	-
EY	6.24	6.39	5.35	5.71	3.68	3.82	4.25	29.03%
YoY %	-2.35%	19.44%	-6.30%	55.16%	-3.66%	-10.12%	-	-
Horiz. %	146.82%	150.35%	125.88%	134.35%	86.59%	89.88%	100.00%	-
DY	2.35	2.38	2.32	2.31	1.86	1.96	1.89	15.55%
YoY %	-1.26%	2.59%	0.43%	24.19%	-5.10%	3.70%	-	-
Horiz. %	124.34%	125.93%	122.75%	122.22%	98.41%	103.70%	100.00%	-
P/NAPS	1.28	1.29	1.35	1.34	1.56	1.49	1.57	-12.67%
YoY %	-0.78%	-4.44%	0.75%	-14.10%	4.70%	-5.10%	-	-
Horiz. %	81.53%	82.17%	85.99%	85.35%	99.36%	94.90%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 10 June 2024

MQ Trader

MQ Trading Signals

2024-06-10 16:00:00

EMA 5

Hourly

SELL

2024-06-10 16:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-06-10 16:00:00

TURTLE SYSTEM 55

Hourly

SELL

2024-06-10 15:30:00

EMA 5

5 Mins

SELL

2024-06-10 15:25:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

LBS

LBS BINA GROUP BHD

1000

DSONIC

DATASONIC GROUP BERHAD

715

JCY

JCY INTERNATIONAL BERHAD

682

MPI

MALAYSIAN PACIFIC INDUSTRIES

581

GENTING

GENTING BHD

567

PTRANS

PERAK TRANSIT BERHAD

559

HLIND

HONG LEONG INDUSTRIES BHD

505

PBBANK

PUBLIC BANK BHD

490

YTLPOWR

YTL POWER INTERNATIONAL BHD

480

MAYBANK

MALAYAN BANKING BHD

463

Daily Stocks

HUBLINE

0.07

+0.03

241,117,300

JAKS

0.175

+0.02

214,601,500

TALAMT

0.015

0.00

183,579,800

SINKUNG

0.18

+0.035

154,599,000

INIX-OR

0.02

0.00

141,839,900

MTRONIC

0.02

0.00

120,455,900

AHB-WC

0.05

-0.005

113,353,500

ITRONIC

0.045

0.00

86,763,300

SCIB

0.315

+0.045

80,356,100

WCT

0.91

+0.08

79,288,300

More active Stocks

NESTLE

126.30

+0.80

64,800

MPI

38.50

+0.30

235,500

QUALITY

1.32

+0.30

138,400

VITROX

4.25

+0.28

1,611,300

VSTECS

4.07

+0.24

3,216,200

KESM

6.30

+0.20

210,500

KSENG

6.12

+0.18

150,300

HENGYUAN

2.96

+0.16

1,743,700

HLCAP

4.55

+0.15

261,900

PETRONM

5.14

+0.14

518,800

More gainer Stocks

DLADY

37.78

-0.64

49,600

PETDAG

18.10

-0.48

914,900

KLK

20.86

-0.30

1,051,400

ORIENT

6.97

-0.18

1,220,900

PANAMY

20.42

-0.18

20,800

NIKKEI-HD

1.16

-0.15

11,500

PMETAL

5.75

-0.14

11,486,500

TOYOVEN

1.39

-0.14

3,247,400

PPB

14.68

-0.14

382,000

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More