[IJM] YoY TTM Result on 30-Sep-2012 [#2]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

28-Nov-2012

Admission Sponsor

Sponsor

Financial Year

31-Mar-2013

Quarter

30-Sep-2012 [#2]

Profit Trend

QoQ- 16.32%

YoY- 51.78%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	5,303,492	5,859,014	5,293,369	4,569,839	4,080,645	3,574,365	4,433,069	3.03%
YoY %	-9.48%	10.69%	15.83%	11.99%	14.16%	-19.37%	-	-
Horiz. %	119.63%	132.17%	119.41%	103.09%	92.05%	80.63%	100.00%	-
PBT	1,171,175	1,448,622	900,674	838,036	653,812	692,366	448,416	17.34%
YoY %	-19.15%	60.84%	7.47%	28.18%	-5.57%	54.40%	-	-
Horiz. %	261.18%	323.05%	200.86%	186.89%	145.80%	154.40%	100.00%	-
Tax	-263,460	-394,824	-264,213	-254,099	-204,555	-167,742	-119,692	14.04%
YoY %	33.27%	-49.43%	-3.98%	-24.22%	-21.95%	-40.14%	-	-
Horiz. %	220.11%	329.87%	220.74%	212.29%	170.90%	140.14%	100.00%	-
NP	907,715	1,053,798	636,461	583,937	449,257	524,624	328,724	18.43%
YoY %	-13.86%	65.57%	8.99%	29.98%	-14.37%	59.59%	-	-
Horiz. %	276.13%	320.57%	193.62%	177.64%	136.67%	159.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	729,319	769,831	499,442	445,360	293,427	395,563	248,856	19.61%
YoY %	-5.26%	54.14%	12.14%	51.78%	-25.82%	58.95%	-	-
Horiz. %	293.07%	309.35%	200.70%	178.96%	117.91%	158.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.50%	27.26%	29.34%	30.32%	31.29%	24.23%	26.69%	-
YoY %	-17.46%	-7.09%	-3.23%	-3.10%	29.14%	-9.22%	-	-
Horiz. %	84.30%	102.14%	109.93%	113.60%	117.23%	90.78%	100.00%	-
Total Cost	4,395,777	4,805,216	4,656,908	3,985,902	3,631,388	3,049,741	4,104,345	1.14%
YoY %	-8.52%	3.18%	16.83%	9.76%	19.07%	-25.69%	-	-
Horiz. %	107.10%	117.08%	113.46%	97.11%	88.48%	74.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,925,855	6,874,296	5,816,799	5,404,620	5,172,647	4,038,894	4,884,212	10.56%
YoY %	29.84%	18.18%	7.63%	4.48%	28.07%	-17.31%	-	-
Horiz. %	182.75%	140.75%	119.09%	110.65%	105.91%	82.69%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	271,634	357,244	180,501	165,862	149,758	199,613	46,874	34.00%
YoY %	-23.96%	97.92%	8.83%	10.75%	-24.98%	325.85%	-	-
Horiz. %	579.50%	762.14%	385.08%	353.85%	319.49%	425.85%	100.00%	-
Div Payout %	37.24%	46.41%	36.14%	37.24%	51.04%	50.46%	18.84%	-
YoY %	-19.76%	28.42%	-2.95%	-27.04%	1.15%	167.83%	-	-
Horiz. %	197.66%	246.34%	191.83%	197.66%	270.91%	267.83%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	8,925,855	6,874,296	5,816,799	5,404,620	5,172,647	4,038,894	4,884,212	10.56%
YoY %	29.84%	18.18%	7.63%	4.48%	28.07%	-17.31%	-	-
Horiz. %	182.75%	140.75%	119.09%	110.65%	105.91%	82.69%	100.00%	-
NOSH	3,570,342	1,468,866	1,401,638	1,382,255	1,372,055	1,346,298	939,271	24.91%
YoY %	143.07%	4.80%	1.40%	0.74%	1.91%	43.33%	-	-
Horiz. %	380.12%	156.38%	149.23%	147.16%	146.08%	143.33%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	17.12%	17.99%	12.02%	12.78%	11.01%	14.68%	7.42%	-
YoY %	-4.84%	49.67%	-5.95%	16.08%	-25.00%	97.84%	-	-
Horiz. %	230.73%	242.45%	161.99%	172.24%	148.38%	197.84%	100.00%	-
ROE	8.17%	11.20%	8.59%	8.24%	5.67%	9.79%	5.10%	-
YoY %	-27.05%	30.38%	4.25%	45.33%	-42.08%	91.96%	-	-
Horiz. %	160.20%	219.61%	168.43%	161.57%	111.18%	191.96%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	148.54	398.88	377.66	330.61	297.41	265.50	471.97	-17.51%
YoY %	-62.76%	5.62%	14.23%	11.16%	12.02%	-43.75%	-	-
Horiz. %	31.47%	84.51%	80.02%	70.05%	63.01%	56.25%	100.00%	-
EPS	20.43	52.41	35.63	32.22	21.39	29.38	26.49	-4.23%
YoY %	-61.02%	47.10%	10.58%	50.63%	-27.20%	10.91%	-	-
Horiz. %	77.12%	197.85%	134.50%	121.63%	80.75%	110.91%	100.00%	-
DPS	7.61	24.32	13.00	12.00	11.00	15.00	4.99	7.28%
YoY %	-68.71%	87.08%	8.33%	9.09%	-26.67%	200.60%	-	-
Horiz. %	152.51%	487.37%	260.52%	240.48%	220.44%	300.60%	100.00%	-
NAPS	2.50	4.68	4.15	3.91	3.77	3.00	5.20	-11.48%
YoY %	-46.58%	12.77%	6.14%	3.71%	25.67%	-42.31%	-	-
Horiz. %	48.08%	90.00%	79.81%	75.19%	72.50%	57.69%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,382,255
RPS	145.40	160.63	145.12	125.28	111.87	97.99	121.53	3.03%
YoY %	-9.48%	10.69%	15.84%	11.99%	14.16%	-19.37%	-	-
Horiz. %	119.64%	132.17%	119.41%	103.09%	92.05%	80.63%	100.00%	-
EPS	19.99	21.11	13.69	12.21	8.04	10.84	6.82	19.61%
YoY %	-5.31%	54.20%	12.12%	51.87%	-25.83%	58.94%	-	-
Horiz. %	293.11%	309.53%	200.73%	179.03%	117.89%	158.94%	100.00%	-
DPS	7.45	9.79	4.95	4.55	4.11	5.47	1.29	33.92%
YoY %	-23.90%	97.78%	8.79%	10.71%	-24.86%	324.03%	-	-
Horiz. %	577.52%	758.91%	383.72%	352.71%	318.60%	424.03%	100.00%	-
NAPS	2.4471	1.8846	1.5947	1.4817	1.4181	1.1073	1.339	10.56%
YoY %	29.85%	18.18%	7.63%	4.48%	28.07%	-17.30%	-	-
Horiz. %	182.76%	140.75%	119.10%	110.66%	105.91%	82.70%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	3.22	6.47	5.78	4.72	5.00	5.19	4.50	-
P/RPS	2.17	1.62	1.53	1.43	1.68	1.95	0.95	14.75%
YoY %	33.95%	5.88%	6.99%	-14.88%	-13.85%	105.26%	-	-
Horiz. %	228.42%	170.53%	161.05%	150.53%	176.84%	205.26%	100.00%	-
P/EPS	15.76	12.35	16.22	14.65	23.38	17.66	16.98	-1.23%
YoY %	27.61%	-23.86%	10.72%	-37.34%	32.39%	4.00%	-	-
Horiz. %	92.82%	72.73%	95.52%	86.28%	137.69%	104.00%	100.00%	-
EY	6.34	8.10	6.16	6.83	4.28	5.66	5.89	1.23%
YoY %	-21.73%	31.49%	-9.81%	59.58%	-24.38%	-3.90%	-	-
Horiz. %	107.64%	137.52%	104.58%	115.96%	72.67%	96.10%	100.00%	-
DY	2.36	3.76	2.25	2.54	2.20	2.89	1.11	13.38%
YoY %	-37.23%	67.11%	-11.42%	15.45%	-23.88%	160.36%	-	-
Horiz. %	212.61%	338.74%	202.70%	228.83%	198.20%	260.36%	100.00%	-
P/NAPS	1.29	1.38	1.39	1.21	1.33	1.73	0.87	6.78%
YoY %	-6.52%	-0.72%	14.88%	-9.02%	-23.12%	98.85%	-	-
Horiz. %	148.28%	158.62%	159.77%	139.08%	152.87%	198.85%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	24/11/15	25/11/14	26/11/13	28/11/12	25/11/11	23/11/10	24/11/09	-
Price	3.31	6.70	5.59	5.04	5.60	5.69	4.63	-
P/RPS	2.23	1.68	1.48	1.52	1.88	2.14	0.98	14.67%
YoY %	32.74%	13.51%	-2.63%	-19.15%	-12.15%	118.37%	-	-
Horiz. %	227.55%	171.43%	151.02%	155.10%	191.84%	218.37%	100.00%	-
P/EPS	16.20	12.78	15.69	15.64	26.19	19.37	17.48	-1.25%
YoY %	26.76%	-18.55%	0.32%	-40.28%	35.21%	10.81%	-	-
Horiz. %	92.68%	73.11%	89.76%	89.47%	149.83%	110.81%	100.00%	-
EY	6.17	7.82	6.37	6.39	3.82	5.16	5.72	1.26%
YoY %	-21.10%	22.76%	-0.31%	67.28%	-25.97%	-9.79%	-	-
Horiz. %	107.87%	136.71%	111.36%	111.71%	66.78%	90.21%	100.00%	-
DY	2.30	3.63	2.33	2.38	1.96	2.64	1.08	13.42%
YoY %	-36.64%	55.79%	-2.10%	21.43%	-25.76%	144.44%	-	-
Horiz. %	212.96%	336.11%	215.74%	220.37%	181.48%	244.44%	100.00%	-
P/NAPS	1.32	1.43	1.35	1.29	1.49	1.90	0.89	6.78%
YoY %	-7.69%	5.93%	4.65%	-13.42%	-21.58%	113.48%	-	-
Horiz. %	148.31%	160.67%	151.69%	144.94%	167.42%	213.48%	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