[IJM] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

24-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Mar-2012

Quarter

30-Jun-2011 [#1]

Profit Trend

QoQ- 51.11%

YoY- 34.16%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Annualized Quarter Result
Revenue	4,517,860	4,405,174	4,263,036	4,135,164	3,720,717	3,563,913	3,543,180	17.56%
YoY %	2.56%	3.33%	3.09%	11.14%	4.40%	0.59%	-	-
Horiz. %	127.51%	124.33%	120.32%	116.71%	105.01%	100.59%	100.00%	-
PBT	801,591	814,361	726,100	806,440	659,731	785,114	737,938	5.66%
YoY %	-1.57%	12.16%	-9.96%	22.24%	-15.97%	6.39%	-	-
Horiz. %	108.63%	110.36%	98.40%	109.28%	89.40%	106.39%	100.00%	-
Tax	-251,105	-222,953	-196,444	-191,888	-197,194	-170,025	-181,722	24.03%
YoY %	-12.63%	-13.49%	-2.37%	2.69%	-15.98%	6.44%	-	-
Horiz. %	138.18%	122.69%	108.10%	105.59%	108.51%	93.56%	100.00%	-
NP	550,486	591,408	529,656	614,552	462,537	615,089	556,216	-0.68%
YoY %	-6.92%	11.66%	-13.81%	32.87%	-24.80%	10.58%	-	-
Horiz. %	98.97%	106.33%	95.22%	110.49%	83.16%	110.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	409,076	433,388	379,614	460,120	304,491	438,445	401,742	1.21%
YoY %	-5.61%	14.17%	-17.50%	51.11%	-30.55%	9.14%	-	-
Horiz. %	101.83%	107.88%	94.49%	114.53%	75.79%	109.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.33%	27.38%	27.05%	23.79%	29.89%	21.66%	24.63%	-
YoY %	14.43%	1.22%	13.70%	-20.41%	38.00%	-12.06%	-	-
Horiz. %	127.20%	111.17%	109.83%	96.59%	121.36%	87.94%	100.00%	-
Total Cost	3,967,374	3,813,766	3,733,380	3,520,612	3,258,180	2,948,824	2,986,964	20.81%
YoY %	4.03%	2.15%	6.04%	8.05%	10.49%	-1.28%	-	-
Horiz. %	132.82%	127.68%	124.99%	117.87%	109.08%	98.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,305,375	5,196,279	5,133,231	5,014,821	4,978,684	4,030,550	4,020,422	20.28%
YoY %	2.10%	1.23%	2.36%	0.73%	23.52%	0.25%	-	-
Horiz. %	131.96%	129.25%	127.68%	124.73%	123.83%	100.25%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	164,507	72,930	108,927	-	148,014	71,654	107,211	32.99%
YoY %	125.57%	-33.05%	0.00%	-	106.57%	-33.17%	-	-
Horiz. %	153.44%	68.02%	101.60%	-	138.06%	66.83%	100.00%	-
Div Payout %	40.21%	16.83%	28.69%	-	48.61%	16.34%	26.69%	-
YoY %	138.92%	-41.34%	0.00%	-	197.49%	-38.78%	-	-
Horiz. %	150.66%	63.06%	107.49%	-	182.13%	61.22%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	5,305,375	5,196,279	5,133,231	5,014,821	4,978,684	4,030,550	4,020,422	20.28%
YoY %	2.10%	1.23%	2.36%	0.73%	23.52%	0.25%	-	-
Horiz. %	131.96%	129.25%	127.68%	124.73%	123.83%	100.25%	100.00%	-
NOSH	1,370,898	1,367,442	1,361,599	1,351,703	1,345,590	1,343,516	1,340,140	1.52%
YoY %	0.25%	0.43%	0.73%	0.45%	0.15%	0.25%	-	-
Horiz. %	102.30%	102.04%	101.60%	100.86%	100.41%	100.25%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	12.18%	13.43%	12.42%	14.86%	12.43%	17.26%	15.70%	-
YoY %	-9.31%	8.13%	-16.42%	19.55%	-27.98%	9.94%	-	-
Horiz. %	77.58%	85.54%	79.11%	94.65%	79.17%	109.94%	100.00%	-
ROE	7.71%	8.34%	7.40%	9.18%	6.12%	10.88%	9.99%	-
YoY %	-7.55%	12.70%	-19.39%	50.00%	-43.75%	8.91%	-	-
Horiz. %	77.18%	83.48%	74.07%	91.89%	61.26%	108.91%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	329.55	322.15	313.09	305.92	276.51	265.27	264.39	15.80%
YoY %	2.30%	2.89%	2.34%	10.64%	4.24%	0.33%	-	-
Horiz. %	124.65%	121.85%	118.42%	115.71%	104.58%	100.33%	100.00%	-
EPS	29.84	31.69	27.88	34.04	22.63	32.64	29.98	-0.31%
YoY %	-5.84%	13.67%	-18.10%	50.42%	-30.67%	8.87%	-	-
Horiz. %	99.53%	105.70%	93.00%	113.54%	75.48%	108.87%	100.00%	-
DPS	12.00	5.33	8.00	0.00	11.00	5.33	8.00	31.00%
YoY %	125.14%	-33.38%	0.00%	0.00%	106.38%	-33.38%	-	-
Horiz. %	150.00%	66.62%	100.00%	0.00%	137.50%	66.62%	100.00%	-
NAPS	3.87	3.80	3.77	3.71	3.70	3.00	3.00	18.48%
YoY %	1.84%	0.80%	1.62%	0.27%	23.33%	0.00%	-	-
Horiz. %	129.00%	126.67%	125.67%	123.67%	123.33%	100.00%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,351,703
RPS	123.86	120.77	116.87	113.37	102.01	97.71	97.14	17.56%
YoY %	2.56%	3.34%	3.09%	11.14%	4.40%	0.59%	-	-
Horiz. %	127.51%	124.33%	120.31%	116.71%	105.01%	100.59%	100.00%	-
EPS	11.22	11.88	10.41	12.61	8.35	12.02	11.01	1.26%
YoY %	-5.56%	14.12%	-17.45%	51.02%	-30.53%	9.17%	-	-
Horiz. %	101.91%	107.90%	94.55%	114.53%	75.84%	109.17%	100.00%	-
DPS	4.51	2.00	2.99	0.00	4.06	1.96	2.94	32.97%
YoY %	125.50%	-33.11%	0.00%	0.00%	107.14%	-33.33%	-	-
Horiz. %	153.40%	68.03%	101.70%	0.00%	138.10%	66.67%	100.00%	-
NAPS	1.4545	1.4246	1.4073	1.3748	1.3649	1.105	1.1022	20.28%
YoY %	2.10%	1.23%	2.36%	0.73%	23.52%	0.25%	-	-
Horiz. %	131.96%	129.25%	127.68%	124.73%	123.83%	100.25%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	5.63	5.65	5.00	6.45	6.41	6.23	5.19	-
P/RPS	1.71	1.75	1.60	2.11	2.32	2.35	1.96	-8.68%
YoY %	-2.29%	9.38%	-24.17%	-9.05%	-1.28%	19.90%	-	-
Horiz. %	87.24%	89.29%	81.63%	107.65%	118.37%	119.90%	100.00%	-
P/EPS	18.87	17.83	17.93	18.95	28.33	19.09	17.31	5.91%
YoY %	5.83%	-0.56%	-5.38%	-33.11%	48.40%	10.28%	-	-
Horiz. %	109.01%	103.00%	103.58%	109.47%	163.66%	110.28%	100.00%	-
EY	5.30	5.61	5.58	5.28	3.53	5.24	5.78	-5.61%
YoY %	-5.53%	0.54%	5.68%	49.58%	-32.63%	-9.34%	-	-
Horiz. %	91.70%	97.06%	96.54%	91.35%	61.07%	90.66%	100.00%	-
DY	2.13	0.94	1.60	0.00	1.72	0.86	1.54	24.11%
YoY %	126.60%	-41.25%	0.00%	0.00%	100.00%	-44.16%	-	-
Horiz. %	138.31%	61.04%	103.90%	0.00%	111.69%	55.84%	100.00%	-
P/NAPS	1.45	1.49	1.33	1.74	1.73	2.08	1.73	-11.09%
YoY %	-2.68%	12.03%	-23.56%	0.58%	-16.83%	20.23%	-	-
Horiz. %	83.82%	86.13%	76.88%	100.58%	100.00%	120.23%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	29/05/12	22/02/12	25/11/11	24/08/11	27/05/11	23/02/11	23/11/10	-
Price	5.18	5.92	5.60	5.81	6.20	6.25	5.69	-
P/RPS	1.57	1.84	1.79	1.90	2.24	2.36	2.15	-18.89%
YoY %	-14.67%	2.79%	-5.79%	-15.18%	-5.08%	9.77%	-	-
Horiz. %	73.02%	85.58%	83.26%	88.37%	104.19%	109.77%	100.00%	-
P/EPS	17.36	18.68	20.09	17.07	27.40	19.15	18.98	-5.76%
YoY %	-7.07%	-7.02%	17.69%	-37.70%	43.08%	0.90%	-	-
Horiz. %	91.46%	98.42%	105.85%	89.94%	144.36%	100.90%	100.00%	-
EY	5.76	5.35	4.98	5.86	3.65	5.22	5.27	6.10%
YoY %	7.66%	7.43%	-15.02%	60.55%	-30.08%	-0.95%	-	-
Horiz. %	109.30%	101.52%	94.50%	111.20%	69.26%	99.05%	100.00%	-
DY	2.32	0.90	1.43	0.00	1.77	0.85	1.41	39.33%
YoY %	157.78%	-37.06%	0.00%	0.00%	108.24%	-39.72%	-	-
Horiz. %	164.54%	63.83%	101.42%	0.00%	125.53%	60.28%	100.00%	-
P/NAPS	1.34	1.56	1.49	1.57	1.68	2.08	1.90	-20.75%
YoY %	-14.10%	4.70%	-5.10%	-6.55%	-19.23%	9.47%	-	-
Horiz. %	70.53%	82.11%	78.42%	82.63%	88.42%	109.47%	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