[IJM] YoY TTM Result on 31-Mar-2007 [#4]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

30-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

31-Mar-2007 [#4]

Profit Trend

QoQ- 4.53%

YoY- 25.01%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/12/03	CAGR
TTM Result
Revenue	4,013,530	4,601,294	4,637,173	2,311,234	1,791,190	1,490,302	1,363,895	18.84%
YoY %	-12.77%	-0.77%	100.64%	29.03%	20.19%	9.27%	-	-
Horiz. %	294.27%	337.36%	339.99%	169.46%	131.33%	109.27%	100.00%	-
PBT	578,024	528,670	-129,253	318,929	265,412	228,705	206,800	17.86%
YoY %	9.34%	509.02%	-140.53%	20.16%	16.05%	10.59%	-	-
Horiz. %	279.51%	255.64%	-62.50%	154.22%	128.34%	110.59%	100.00%	-
Tax	-154,860	-126,703	-155,314	-78,820	-73,121	-78,442	-61,076	16.04%
YoY %	-22.22%	18.42%	-97.05%	-7.79%	6.78%	-28.43%	-	-
Horiz. %	253.55%	207.45%	254.30%	129.05%	119.72%	128.43%	100.00%	-
NP	423,164	401,967	-284,567	240,109	192,291	150,263	145,724	18.59%
YoY %	5.27%	241.26%	-218.52%	24.87%	27.97%	3.11%	-	-
Horiz. %	290.39%	275.84%	-195.28%	164.77%	131.96%	103.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	332,580	290,212	-404,872	194,336	155,453	150,263	145,724	14.10%
YoY %	14.60%	171.68%	-308.34%	25.01%	3.45%	3.11%	-	-
Horiz. %	228.23%	199.15%	-277.83%	133.36%	106.68%	103.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.79%	23.97%	-	24.71%	27.55%	34.30%	29.53%	-
YoY %	11.76%	0.00%	-	-10.31%	-19.68%	16.15%	-	-
Horiz. %	90.72%	81.17%	-	83.68%	93.29%	116.15%	100.00%	-
Total Cost	3,590,366	4,199,327	4,921,740	2,071,125	1,598,899	1,340,039	1,218,171	18.87%
YoY %	-14.50%	-14.68%	137.64%	29.53%	19.32%	10.00%	-	-
Horiz. %	294.73%	344.72%	404.03%	170.02%	131.25%	110.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,114,914	4,828,057	4,626,343	2,530,545	2,232,085	1,758,390	1,478,116	21.96%
YoY %	5.94%	4.36%	82.82%	13.37%	26.94%	18.96%	-	-
Horiz. %	346.04%	326.64%	312.99%	171.20%	151.01%	118.96%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/12/03	CAGR
Dividend
Div	145,761	304,096	-	49,559	71,326	66,427	56,501	16.36%
YoY %	-52.07%	0.00%	-	-30.52%	7.38%	17.57%	-	-
Horiz. %	257.98%	538.21%	-	87.71%	126.24%	117.57%	100.00%	-
Div Payout %	43.83%	104.78%	-	25.50%	45.88%	44.21%	38.77%	-
YoY %	-58.17%	0.00%	-	-44.42%	3.78%	14.03%	-	-
Horiz. %	113.05%	270.26%	-	65.77%	118.34%	114.03%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/12/03	CAGR
Equity
Net Worth	5,114,914	4,828,057	4,626,343	2,530,545	2,232,085	1,758,390	1,478,116	21.96%
YoY %	5.94%	4.36%	82.82%	13.37%	26.94%	18.96%	-	-
Horiz. %	346.04%	326.64%	312.99%	171.20%	151.01%	118.96%	100.00%	-
NOSH	1,325,107	937,486	858,319	554,944	478,988	456,724	380,957	22.06%
YoY %	41.35%	9.22%	54.67%	15.86%	4.87%	19.89%	-	-
Horiz. %	347.84%	246.09%	225.31%	145.67%	125.73%	119.89%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/12/03	CAGR
Ratio Analysis
NP Margin	10.54%	8.74%	-6.14%	10.39%	10.74%	10.08%	10.68%	-
YoY %	20.59%	242.35%	-159.10%	-3.26%	6.55%	-5.62%	-	-
Horiz. %	98.69%	81.84%	-57.49%	97.28%	100.56%	94.38%	100.00%	-
ROE	6.50%	6.01%	-8.75%	7.68%	6.96%	8.55%	9.86%	-
YoY %	8.15%	168.69%	-213.93%	10.34%	-18.60%	-13.29%	-	-
Horiz. %	65.92%	60.95%	-88.74%	77.89%	70.59%	86.71%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/12/03	CAGR
Per Share
RPS	302.88	490.81	540.26	416.48	373.95	326.30	358.02	-2.63%
YoY %	-38.29%	-9.15%	29.72%	11.37%	14.60%	-8.86%	-	-
Horiz. %	84.60%	137.09%	150.90%	116.33%	104.45%	91.14%	100.00%	-
EPS	25.10	30.96	-47.17	35.02	32.45	32.90	38.25	-6.51%
YoY %	-18.93%	165.63%	-234.69%	7.92%	-1.37%	-13.99%	-	-
Horiz. %	65.62%	80.94%	-123.32%	91.56%	84.84%	86.01%	100.00%	-
DPS	11.00	32.44	0.00	8.93	14.89	14.54	14.83	-4.66%
YoY %	-66.09%	0.00%	0.00%	-40.03%	2.41%	-1.96%	-	-
Horiz. %	74.17%	218.75%	0.00%	60.22%	100.40%	98.04%	100.00%	-
NAPS	3.86	5.15	5.39	4.56	4.66	3.85	3.88	-0.08%
YoY %	-25.05%	-4.45%	18.20%	-2.15%	21.04%	-0.77%	-	-
Horiz. %	99.48%	132.73%	138.92%	117.53%	120.10%	99.23%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 554,944
RPS	114.65	131.44	132.47	66.02	51.17	42.57	38.96	18.84%
YoY %	-12.77%	-0.78%	100.65%	29.02%	20.20%	9.27%	-	-
Horiz. %	294.28%	337.37%	340.02%	169.46%	131.34%	109.27%	100.00%	-
EPS	9.50	8.29	-11.57	5.55	4.44	4.29	4.16	14.12%
YoY %	14.60%	171.65%	-308.47%	25.00%	3.50%	3.12%	-	-
Horiz. %	228.37%	199.28%	-278.12%	133.41%	106.73%	103.12%	100.00%	-
DPS	4.16	8.69	0.00	1.42	2.04	1.90	1.61	16.39%
YoY %	-52.13%	0.00%	0.00%	-30.39%	7.37%	18.01%	-	-
Horiz. %	258.39%	539.75%	0.00%	88.20%	126.71%	118.01%	100.00%	-
NAPS	1.4611	1.3792	1.3216	0.7229	0.6376	0.5023	0.4222	21.96%
YoY %	5.94%	4.36%	82.82%	13.38%	26.94%	18.97%	-	-
Horiz. %	346.07%	326.67%	313.03%	171.22%	151.02%	118.97%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/12/03	-
Price	4.88	2.99	4.36	8.65	5.10	4.80	4.66	-
P/RPS	1.61	0.61	0.81	2.08	1.36	1.47	1.30	3.47%
YoY %	163.93%	-24.69%	-61.06%	52.94%	-7.48%	13.08%	-	-
Horiz. %	123.85%	46.92%	62.31%	160.00%	104.62%	113.08%	100.00%	-
P/EPS	19.44	9.66	-9.24	24.70	15.71	14.59	12.18	7.76%
YoY %	101.24%	204.55%	-137.41%	57.22%	7.68%	19.79%	-	-
Horiz. %	159.61%	79.31%	-75.86%	202.79%	128.98%	119.79%	100.00%	-
EY	5.14	10.35	-10.82	4.05	6.36	6.85	8.21	-7.21%
YoY %	-50.34%	195.66%	-367.16%	-36.32%	-7.15%	-16.57%	-	-
Horiz. %	62.61%	126.07%	-131.79%	49.33%	77.47%	83.43%	100.00%	-
DY	2.25	10.85	0.00	1.03	2.92	3.03	3.18	-5.38%
YoY %	-79.26%	0.00%	0.00%	-64.73%	-3.63%	-4.72%	-	-
Horiz. %	70.75%	341.19%	0.00%	32.39%	91.82%	95.28%	100.00%	-
P/NAPS	1.26	0.58	0.81	1.90	1.09	1.25	1.20	0.78%
YoY %	117.24%	-28.40%	-57.37%	74.31%	-12.80%	4.17%	-	-
Horiz. %	105.00%	48.33%	67.50%	158.33%	90.83%	104.17%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	26/05/10	26/05/09	27/05/08	30/05/07	30/05/06	19/05/05	26/02/04	-
Price	4.48	4.07	4.18	8.10	5.55	4.78	4.68	-
P/RPS	1.48	0.83	0.77	1.94	1.48	1.46	1.31	1.97%
YoY %	78.31%	7.79%	-60.31%	31.08%	1.37%	11.45%	-	-
Horiz. %	112.98%	63.36%	58.78%	148.09%	112.98%	111.45%	100.00%	-
P/EPS	17.85	13.15	-8.86	23.13	17.10	14.53	12.23	6.23%
YoY %	35.74%	248.42%	-138.31%	35.26%	17.69%	18.81%	-	-
Horiz. %	145.95%	107.52%	-72.44%	189.13%	139.82%	118.81%	100.00%	-
EY	5.60	7.61	-11.28	4.32	5.85	6.88	8.17	-5.86%
YoY %	-26.41%	167.46%	-361.11%	-26.15%	-14.97%	-15.79%	-	-
Horiz. %	68.54%	93.15%	-138.07%	52.88%	71.60%	84.21%	100.00%	-
DY	2.46	7.97	0.00	1.10	2.68	3.04	3.17	-3.97%
YoY %	-69.13%	0.00%	0.00%	-58.96%	-11.84%	-4.10%	-	-
Horiz. %	77.60%	251.42%	0.00%	34.70%	84.54%	95.90%	100.00%	-
P/NAPS	1.16	0.79	0.78	1.78	1.19	1.24	1.21	-0.67%
YoY %	46.84%	1.28%	-56.18%	49.58%	-4.03%	2.48%	-	-
Horiz. %	95.87%	65.29%	64.46%	147.11%	98.35%	102.48%	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