[IJM] YoY TTM Result on 30-Sep-2009 [#2]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

24-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

30-Sep-2009 [#2]

Profit Trend

QoQ- -7.73%

YoY- -42.02%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	4,569,839	4,080,645	3,574,365	4,433,069	4,795,164	3,493,905	2,042,435	14.35%
YoY %	11.99%	14.16%	-19.37%	-7.55%	37.24%	71.07%	-	-
Horiz. %	223.74%	199.79%	175.01%	217.05%	234.78%	171.07%	100.00%	-
PBT	838,036	653,812	692,366	448,416	736,641	-374,082	305,225	18.31%
YoY %	28.18%	-5.57%	54.40%	-39.13%	296.92%	-222.56%	-	-
Horiz. %	274.56%	214.21%	226.84%	146.91%	241.34%	-122.56%	100.00%	-
Tax	-254,099	-204,555	-167,742	-119,692	-159,755	-119,242	-80,217	21.16%
YoY %	-24.22%	-21.95%	-40.14%	25.08%	-33.98%	-48.65%	-	-
Horiz. %	316.76%	255.00%	209.11%	149.21%	199.15%	148.65%	100.00%	-
NP	583,937	449,257	524,624	328,724	576,886	-493,324	225,008	17.21%
YoY %	29.98%	-14.37%	59.59%	-43.02%	216.94%	-319.25%	-	-
Horiz. %	259.52%	199.66%	233.16%	146.09%	256.38%	-219.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	445,360	293,427	395,563	248,856	429,197	-561,971	184,236	15.83%
YoY %	51.78%	-25.82%	58.95%	-42.02%	176.37%	-405.03%	-	-
Horiz. %	241.73%	159.27%	214.70%	135.07%	232.96%	-305.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.32%	31.29%	24.23%	26.69%	21.69%	-	26.28%	-
YoY %	-3.10%	29.14%	-9.22%	23.05%	0.00%	-	-	-
Horiz. %	115.37%	119.06%	92.20%	101.56%	82.53%	-	100.00%	-
Total Cost	3,985,902	3,631,388	3,049,741	4,104,345	4,218,278	3,987,229	1,817,427	13.97%
YoY %	9.76%	19.07%	-25.69%	-2.70%	5.79%	119.39%	-	-
Horiz. %	219.32%	199.81%	167.81%	225.83%	232.10%	219.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,404,620	5,172,647	4,038,894	4,884,212	4,803,270	4,330,699	2,190,546	16.22%
YoY %	4.48%	28.07%	-17.31%	1.69%	10.91%	97.70%	-	-
Horiz. %	246.72%	236.14%	184.38%	222.97%	219.27%	197.70%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	165,862	149,758	199,613	46,874	257,222	27,747	97,458	9.25%
YoY %	10.75%	-24.98%	325.85%	-81.78%	827.03%	-71.53%	-	-
Horiz. %	170.19%	153.66%	204.82%	48.10%	263.93%	28.47%	100.00%	-
Div Payout %	37.24%	51.04%	50.46%	18.84%	59.93%	0.00%	52.90%	-
YoY %	-27.04%	1.15%	167.83%	-68.56%	0.00%	0.00%	-	-
Horiz. %	70.40%	96.48%	95.39%	35.61%	113.29%	0.00%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	5,404,620	5,172,647	4,038,894	4,884,212	4,803,270	4,330,699	2,190,546	16.22%
YoY %	4.48%	28.07%	-17.31%	1.69%	10.91%	97.70%	-	-
Horiz. %	246.72%	236.14%	184.38%	222.97%	219.27%	197.70%	100.00%	-
NOSH	1,382,255	1,372,055	1,346,298	939,271	857,726	852,499	495,598	18.62%
YoY %	0.74%	1.91%	43.33%	9.51%	0.61%	72.01%	-	-
Horiz. %	278.91%	276.85%	271.65%	189.52%	173.07%	172.01%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	12.78%	11.01%	14.68%	7.42%	12.03%	-14.12%	11.02%	-
YoY %	16.08%	-25.00%	97.84%	-38.32%	185.20%	-228.13%	-	-
Horiz. %	115.97%	99.91%	133.21%	67.33%	109.17%	-128.13%	100.00%	-
ROE	8.24%	5.67%	9.79%	5.10%	8.94%	-12.98%	8.41%	-
YoY %	45.33%	-42.08%	91.96%	-42.95%	168.88%	-254.34%	-	-
Horiz. %	97.98%	67.42%	116.41%	60.64%	106.30%	-154.34%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	330.61	297.41	265.50	471.97	559.05	409.84	412.11	-3.60%
YoY %	11.16%	12.02%	-43.75%	-15.58%	36.41%	-0.55%	-	-
Horiz. %	80.22%	72.17%	64.42%	114.53%	135.66%	99.45%	100.00%	-
EPS	32.22	21.39	29.38	26.49	50.04	-65.92	37.17	-2.35%
YoY %	50.63%	-27.20%	10.91%	-47.06%	175.91%	-277.35%	-	-
Horiz. %	86.68%	57.55%	79.04%	71.27%	134.62%	-177.35%	100.00%	-
DPS	12.00	11.00	15.00	4.99	29.99	3.25	19.66	-7.89%
YoY %	9.09%	-26.67%	200.60%	-83.36%	822.77%	-83.47%	-	-
Horiz. %	61.04%	55.95%	76.30%	25.38%	152.54%	16.53%	100.00%	-
NAPS	3.91	3.77	3.00	5.20	5.60	5.08	4.42	-2.02%
YoY %	3.71%	25.67%	-42.31%	-7.14%	10.24%	14.93%	-	-
Horiz. %	88.46%	85.29%	67.87%	117.65%	126.70%	114.93%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 939,271
RPS	125.28	111.87	97.99	121.53	131.46	95.79	55.99	14.35%
YoY %	11.99%	14.16%	-19.37%	-7.55%	37.24%	71.08%	-	-
Horiz. %	223.75%	199.80%	175.01%	217.06%	234.79%	171.08%	100.00%	-
EPS	12.21	8.04	10.84	6.82	11.77	-15.41	5.05	15.83%
YoY %	51.87%	-25.83%	58.94%	-42.06%	176.38%	-405.15%	-	-
Horiz. %	241.78%	159.21%	214.65%	135.05%	233.07%	-305.15%	100.00%	-
DPS	4.55	4.11	5.47	1.29	7.05	0.76	2.67	9.28%
YoY %	10.71%	-24.86%	324.03%	-81.70%	827.63%	-71.54%	-	-
Horiz. %	170.41%	153.93%	204.87%	48.31%	264.04%	28.46%	100.00%	-
NAPS	1.4817	1.4181	1.1073	1.339	1.3168	1.1873	0.6006	16.22%
YoY %	4.48%	28.07%	-17.30%	1.69%	10.91%	97.69%	-	-
Horiz. %	246.70%	236.11%	184.37%	222.94%	219.25%	197.69%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	4.72	5.00	5.19	4.50	3.36	7.95	6.20	-
P/RPS	1.43	1.68	1.95	0.95	0.60	1.94	1.50	-0.79%
YoY %	-14.88%	-13.85%	105.26%	58.33%	-69.07%	29.33%	-	-
Horiz. %	95.33%	112.00%	130.00%	63.33%	40.00%	129.33%	100.00%	-
P/EPS	14.65	23.38	17.66	16.98	6.71	-12.06	16.68	-2.13%
YoY %	-37.34%	32.39%	4.00%	153.06%	155.64%	-172.30%	-	-
Horiz. %	87.83%	140.17%	105.88%	101.80%	40.23%	-72.30%	100.00%	-
EY	6.83	4.28	5.66	5.89	14.89	-8.29	6.00	2.18%
YoY %	59.58%	-24.38%	-3.90%	-60.44%	279.61%	-238.17%	-	-
Horiz. %	113.83%	71.33%	94.33%	98.17%	248.17%	-138.17%	100.00%	-
DY	2.54	2.20	2.89	1.11	8.93	0.41	3.17	-3.62%
YoY %	15.45%	-23.88%	160.36%	-87.57%	2,078.05%	-87.07%	-	-
Horiz. %	80.13%	69.40%	91.17%	35.02%	281.70%	12.93%	100.00%	-
P/NAPS	1.21	1.33	1.73	0.87	0.60	1.56	1.40	-2.39%
YoY %	-9.02%	-23.12%	98.85%	45.00%	-61.54%	11.43%	-	-
Horiz. %	86.43%	95.00%	123.57%	62.14%	42.86%	111.43%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/11/12	25/11/11	23/11/10	24/11/09	25/11/08	28/11/07	15/11/06	-
Price	5.04	5.60	5.69	4.63	1.71	7.90	6.65	-
P/RPS	1.52	1.88	2.14	0.98	0.31	1.93	1.61	-0.95%
YoY %	-19.15%	-12.15%	118.37%	216.13%	-83.94%	19.88%	-	-
Horiz. %	94.41%	116.77%	132.92%	60.87%	19.25%	119.88%	100.00%	-
P/EPS	15.64	26.19	19.37	17.48	3.42	-11.98	17.89	-2.21%
YoY %	-40.28%	35.21%	10.81%	411.11%	128.55%	-166.96%	-	-
Horiz. %	87.42%	146.39%	108.27%	97.71%	19.12%	-66.96%	100.00%	-
EY	6.39	3.82	5.16	5.72	29.26	-8.34	5.59	2.25%
YoY %	67.28%	-25.97%	-9.79%	-80.45%	450.84%	-249.19%	-	-
Horiz. %	114.31%	68.34%	92.31%	102.33%	523.43%	-149.19%	100.00%	-
DY	2.38	1.96	2.64	1.08	17.54	0.41	2.96	-3.56%
YoY %	21.43%	-25.76%	144.44%	-93.84%	4,178.05%	-86.15%	-	-
Horiz. %	80.41%	66.22%	89.19%	36.49%	592.57%	13.85%	100.00%	-
P/NAPS	1.29	1.49	1.90	0.89	0.31	1.56	1.50	-2.48%
YoY %	-13.42%	-21.58%	113.48%	187.10%	-80.13%	4.00%	-	-
Horiz. %	86.00%	99.33%	126.67%	59.33%	20.67%	104.00%	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