[IJM] YoY TTM Result on 30-Jun-2012 [#1]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

28-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Mar-2013

Quarter

30-Jun-2012 [#1]

Profit Trend

QoQ- -6.4%

YoY- 14.71%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	5,257,487	5,977,690	5,023,549	4,525,755	3,768,422	3,837,968	4,541,628	2.46%
YoY %	-12.05%	18.99%	11.00%	20.10%	-1.81%	-15.49%	-	-
Horiz. %	115.76%	131.62%	110.61%	99.65%	82.98%	84.51%	100.00%	-
PBT	1,187,358	1,418,183	926,400	766,196	686,584	628,917	486,236	16.03%
YoY %	-16.28%	53.09%	20.91%	11.60%	9.17%	29.34%	-	-
Horiz. %	244.19%	291.67%	190.52%	157.58%	141.20%	129.34%	100.00%	-
Tax	-289,198	-358,910	-281,896	-249,834	-197,648	-164,741	-127,152	14.67%
YoY %	19.42%	-27.32%	-12.83%	-26.40%	-19.97%	-29.56%	-	-
Horiz. %	227.44%	282.27%	221.70%	196.48%	155.44%	129.56%	100.00%	-
NP	898,160	1,059,273	644,504	516,362	488,936	464,176	359,084	16.50%
YoY %	-15.21%	64.35%	24.82%	5.61%	5.33%	29.27%	-	-
Horiz. %	250.13%	294.99%	179.49%	143.80%	136.16%	129.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	684,425	798,648	496,396	382,879	333,781	347,496	269,709	16.78%
YoY %	-14.30%	60.89%	29.65%	14.71%	-3.95%	28.84%	-	-
Horiz. %	253.76%	296.11%	184.05%	141.96%	123.76%	128.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.36%	25.31%	30.43%	32.61%	28.79%	26.19%	26.15%	-
YoY %	-3.75%	-16.83%	-6.69%	13.27%	9.93%	0.15%	-	-
Horiz. %	93.15%	96.79%	116.37%	124.70%	110.10%	100.15%	100.00%	-
Total Cost	4,359,327	4,918,417	4,379,045	4,009,393	3,279,486	3,373,792	4,182,544	0.69%
YoY %	-11.37%	12.32%	9.22%	22.26%	-2.80%	-19.34%	-	-
Horiz. %	104.23%	117.59%	104.70%	95.86%	78.41%	80.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,585,762	6,633,172	5,667,751	5,318,927	5,014,821	3,996,212	4,877,944	9.87%
YoY %	29.44%	17.03%	6.56%	6.06%	25.49%	-18.08%	-	-
Horiz. %	176.01%	135.98%	116.19%	109.04%	102.81%	81.92%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	223,279	354,555	179,725	165,454	148,727	145,761	261,306	-2.58%
YoY %	-37.03%	97.28%	8.63%	11.25%	2.03%	-44.22%	-	-
Horiz. %	85.45%	135.69%	68.78%	63.32%	56.92%	55.78%	100.00%	-
Div Payout %	32.62%	44.39%	36.21%	43.21%	44.56%	41.95%	96.88%	-
YoY %	-26.51%	22.59%	-16.20%	-3.03%	6.22%	-56.70%	-	-
Horiz. %	33.67%	45.82%	37.38%	44.60%	46.00%	43.30%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	8,585,762	6,633,172	5,667,751	5,318,927	5,014,821	3,996,212	4,877,944	9.87%
YoY %	29.44%	17.03%	6.56%	6.06%	25.49%	-18.08%	-	-
Horiz. %	176.01%	135.98%	116.19%	109.04%	102.81%	81.92%	100.00%	-
NOSH	1,773,917	1,445,135	1,389,154	1,381,539	1,351,703	1,332,070	938,066	11.19%
YoY %	22.75%	4.03%	0.55%	2.21%	1.47%	42.00%	-	-
Horiz. %	189.10%	154.05%	148.09%	147.28%	144.09%	142.00%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	17.08%	17.72%	12.83%	11.41%	12.97%	12.09%	7.91%	-
YoY %	-3.61%	38.11%	12.45%	-12.03%	7.28%	52.84%	-	-
Horiz. %	215.93%	224.02%	162.20%	144.25%	163.97%	152.84%	100.00%	-
ROE	7.97%	12.04%	8.76%	7.20%	6.66%	8.70%	5.53%	-
YoY %	-33.80%	37.44%	21.67%	8.11%	-23.45%	57.32%	-	-
Horiz. %	144.12%	217.72%	158.41%	130.20%	120.43%	157.32%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	296.38	413.64	361.63	327.59	278.79	288.12	484.15	-7.85%
YoY %	-28.35%	14.38%	10.39%	17.50%	-3.24%	-40.49%	-	-
Horiz. %	61.22%	85.44%	74.69%	67.66%	57.58%	59.51%	100.00%	-
EPS	38.58	55.26	35.73	27.71	24.69	26.09	28.75	5.02%
YoY %	-30.18%	54.66%	28.94%	12.23%	-5.37%	-9.25%	-	-
Horiz. %	134.19%	192.21%	124.28%	96.38%	85.88%	90.75%	100.00%	-
DPS	12.59	24.53	13.00	12.00	11.00	10.94	27.86	-12.39%
YoY %	-48.68%	88.69%	8.33%	9.09%	0.55%	-60.73%	-	-
Horiz. %	45.19%	88.05%	46.66%	43.07%	39.48%	39.27%	100.00%	-
NAPS	4.84	4.59	4.08	3.85	3.71	3.00	5.20	-1.18%
YoY %	5.45%	12.50%	5.97%	3.77%	23.67%	-42.31%	-	-
Horiz. %	93.08%	88.27%	78.46%	74.04%	71.35%	57.69%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,381,539
RPS	144.14	163.88	137.72	124.08	103.31	105.22	124.51	2.46%
YoY %	-12.05%	19.00%	10.99%	20.10%	-1.82%	-15.49%	-	-
Horiz. %	115.77%	131.62%	110.61%	99.65%	82.97%	84.51%	100.00%	-
EPS	18.76	21.90	13.61	10.50	9.15	9.53	7.39	16.78%
YoY %	-14.34%	60.91%	29.62%	14.75%	-3.99%	28.96%	-	-
Horiz. %	253.86%	296.35%	184.17%	142.08%	123.82%	128.96%	100.00%	-
DPS	6.12	9.72	4.93	4.54	4.08	4.00	7.16	-2.58%
YoY %	-37.04%	97.16%	8.59%	11.27%	2.00%	-44.13%	-	-
Horiz. %	85.47%	135.75%	68.85%	63.41%	56.98%	55.87%	100.00%	-
NAPS	2.3538	1.8185	1.5538	1.4582	1.3748	1.0956	1.3373	9.87%
YoY %	29.44%	17.04%	6.56%	6.07%	25.48%	-18.07%	-	-
Horiz. %	176.01%	135.98%	116.19%	109.04%	102.80%	81.93%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	6.52	6.70	5.65	5.02	6.45	4.92	4.14	-
P/RPS	2.20	1.62	1.56	1.53	2.31	1.71	0.86	16.93%
YoY %	35.80%	3.85%	1.96%	-33.77%	35.09%	98.84%	-	-
Horiz. %	255.81%	188.37%	181.40%	177.91%	268.60%	198.84%	100.00%	-
P/EPS	16.90	12.12	15.81	18.11	26.12	18.86	14.40	2.70%
YoY %	39.44%	-23.34%	-12.70%	-30.67%	38.49%	30.97%	-	-
Horiz. %	117.36%	84.17%	109.79%	125.76%	181.39%	130.97%	100.00%	-
EY	5.92	8.25	6.32	5.52	3.83	5.30	6.94	-2.61%
YoY %	-28.24%	30.54%	14.49%	44.13%	-27.74%	-23.63%	-	-
Horiz. %	85.30%	118.88%	91.07%	79.54%	55.19%	76.37%	100.00%	-
DY	1.93	3.66	2.30	2.39	1.71	2.22	6.73	-18.78%
YoY %	-47.27%	59.13%	-3.77%	39.77%	-22.97%	-67.01%	-	-
Horiz. %	28.68%	54.38%	34.18%	35.51%	25.41%	32.99%	100.00%	-
P/NAPS	1.35	1.46	1.38	1.30	1.74	1.64	0.80	9.10%
YoY %	-7.53%	5.80%	6.15%	-25.29%	6.10%	105.00%	-	-
Horiz. %	168.75%	182.50%	172.50%	162.50%	217.50%	205.00%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/15	26/08/14	27/08/13	28/08/12	24/08/11	25/08/10	25/08/09	-
Price	6.05	6.57	5.51	5.18	5.81	4.95	4.19	-
P/RPS	2.04	1.59	1.52	1.58	2.08	1.72	0.87	15.25%
YoY %	28.30%	4.61%	-3.80%	-24.04%	20.93%	97.70%	-	-
Horiz. %	234.48%	182.76%	174.71%	181.61%	239.08%	197.70%	100.00%	-
P/EPS	15.68	11.89	15.42	18.69	23.53	18.98	14.57	1.23%
YoY %	31.88%	-22.89%	-17.50%	-20.57%	23.97%	30.27%	-	-
Horiz. %	107.62%	81.61%	105.83%	128.28%	161.50%	130.27%	100.00%	-
EY	6.38	8.41	6.49	5.35	4.25	5.27	6.86	-1.20%
YoY %	-24.14%	29.58%	21.31%	25.88%	-19.35%	-23.18%	-	-
Horiz. %	93.00%	122.59%	94.61%	77.99%	61.95%	76.82%	100.00%	-
DY	2.08	3.73	2.36	2.32	1.89	2.21	6.65	-17.60%
YoY %	-44.24%	58.05%	1.72%	22.75%	-14.48%	-66.77%	-	-
Horiz. %	31.28%	56.09%	35.49%	34.89%	28.42%	33.23%	100.00%	-
P/NAPS	1.25	1.43	1.35	1.35	1.57	1.65	0.81	7.49%
YoY %	-12.59%	5.93%	0.00%	-14.01%	-4.85%	103.70%	-	-
Horiz. %	154.32%	176.54%	166.67%	166.67%	193.83%	203.70%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 12:35:00

EMA 5

5 Mins

BUY

2024-05-17 11:55:00

EMA 5

5 Mins

SELL

2024-05-17 11:05:00

EMA 5

5 Mins

BUY

2024-05-17 09:40:00

EMA 5

10 Mins

SELL

2024-05-17 09:40:00

ADX

10 Mins

SELL

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 >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

669

MPI

MALAYSIAN PACIFIC INDUSTRIES

485

HLIND

HONG LEONG INDUSTRIES BHD

469

MBSB

MALAYSIA BUILDING SOCIETY BHD

415

PTRANS

PERAK TRANSIT BERHAD

410

HARTA

HARTALEGA HOLDINGS BHD

382

MYEG

MY E.G. SERVICES BHD

363

NOTION

NOTION VTEC BHD

358

YTLPOWR

YTL POWER INTERNATIONAL BHD

352

Daily Stocks

INGENIEU-WB

0.015

+0.01

639,554,100

HSI-CV8

0.15

0.00

328,548,700

HSI-HUZ

0.195

-0.01

327,781,900

INGENIEU

0.09

+0.015

272,921,600

HSI-HU6

0.065

-0.005

138,037,600

REVENUE

0.22

-0.01

107,175,800

DSONIC

0.535

+0.06

95,922,900

DNEX

0.445

+0.045

79,437,000

SINKUNG

0.15

+0.005

71,751,100

TOPGLOV

1.22

+0.02

67,102,900

More active Stocks

MPI

35.98

+2.48

397,100

ALLIANZ

23.20

+1.12

60,500

ALLIANZ-PA

23.68

+0.78

10,200

HEIM

25.34

+0.58

191,500

KESM

6.60

+0.30

93,800

TOYOVEN

1.16

+0.225

3,408,300

DKSH

5.23

+0.22

369,200

YTLPOWR

5.39

+0.21

15,455,600

HUMEIND

3.44

+0.21

2,135,800

GCB

3.59

+0.20

5,203,100

More gainer Stocks

AJI

15.80

-0.32

188,300

PANAMY

19.40

-0.30

40,200

UTDPLT

25.96

-0.24

97,300

CARZO

0.105

-0.195

50,000

SAM

5.72

-0.12

417,800

KLK

22.40

-0.12

298,500

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.41

-0.09

27,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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