[IJM] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

24-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

31-Dec-2008 [#3]

Profit Trend

QoQ- -11.9%

YoY- 145.43%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	4,421,510	4,646,592	4,601,294	4,563,728	4,757,960	4,885,256	4,637,172	-3.12%
YoY %	-4.84%	0.98%	0.82%	-4.08%	-2.61%	5.35%	-	-
Horiz. %	95.35%	100.20%	99.23%	98.42%	102.60%	105.35%	100.00%	-
PBT	509,254	495,456	528,670	613,672	669,762	665,192	-144,848	-
YoY %	2.78%	-6.28%	-13.85%	-8.37%	0.69%	559.23%	-	-
Horiz. %	-351.58%	-342.05%	-364.98%	-423.67%	-462.39%	-459.23%	100.00%	-
Tax	-155,958	-150,548	-126,703	-164,626	-169,980	-148,752	-155,314	0.27%
YoY %	-3.59%	-18.82%	23.04%	3.15%	-14.27%	4.22%	-	-
Horiz. %	100.41%	96.93%	81.58%	106.00%	109.44%	95.78%	100.00%	-
NP	353,296	344,908	401,967	449,045	499,782	516,440	-300,162	-
YoY %	2.43%	-14.19%	-10.48%	-10.15%	-3.23%	272.05%	-	-
Horiz. %	-117.70%	-114.91%	-133.92%	-149.60%	-166.50%	-172.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	275,776	283,296	290,212	315,825	358,488	365,308	-420,467	-
YoY %	-2.65%	-2.38%	-8.11%	-11.90%	-1.87%	186.88%	-	-
Horiz. %	-65.59%	-67.38%	-69.02%	-75.11%	-85.26%	-86.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.62%	30.39%	23.97%	26.83%	25.38%	22.36%	-	-
YoY %	0.76%	26.78%	-10.66%	5.71%	13.51%	0.00%	-	-
Horiz. %	136.94%	135.91%	107.20%	119.99%	113.51%	100.00%	-	-
Total Cost	4,068,214	4,301,684	4,199,327	4,114,682	4,258,178	4,368,816	4,937,334	-12.09%
YoY %	-5.43%	2.44%	2.06%	-3.37%	-2.53%	-11.51%	-	-
Horiz. %	82.40%	87.13%	85.05%	83.34%	86.24%	88.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,884,315	4,877,944	4,551,132	4,486,220	4,805,009	4,639,240	4,583,974	4.31%
YoY %	0.13%	7.18%	1.45%	-6.63%	3.57%	1.21%	-	-
Horiz. %	106.55%	106.41%	99.28%	97.87%	104.82%	101.21%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	-	-	309,211	346,310	514,650	171,163	-	-
YoY %	-	-	-10.71%	-32.71%	200.68%	0.00%	-	-
Horiz. %	-	-	180.65%	202.33%	300.68%	100.00%	-	-
Div Payout %	-	-	106.55%	109.65%	143.56%	46.85%	-	-
YoY %	-	-	-2.83%	-23.62%	206.42%	0.00%	-	-
Horiz. %	-	-	227.43%	234.04%	306.42%	100.00%	-	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	4,884,315	4,877,944	4,551,132	4,486,220	4,805,009	4,639,240	4,583,974	4.31%
YoY %	0.13%	7.18%	1.45%	-6.63%	3.57%	1.21%	-	-
Horiz. %	106.55%	106.41%	99.28%	97.87%	104.82%	101.21%	100.00%	-
NOSH	939,291	938,066	883,714	866,065	858,037	857,530	850,459	6.84%
YoY %	0.13%	6.15%	2.04%	0.94%	0.06%	0.83%	-	-
Horiz. %	110.45%	110.30%	103.91%	101.84%	100.89%	100.83%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	7.99%	7.42%	8.74%	9.84%	10.50%	10.57%	-6.47%	-
YoY %	7.68%	-15.10%	-11.18%	-6.29%	-0.66%	263.37%	-	-
Horiz. %	-123.49%	-114.68%	-135.09%	-152.09%	-162.29%	-163.37%	100.00%	-
ROE	5.65%	5.81%	6.38%	7.04%	7.46%	7.87%	-9.17%	-
YoY %	-2.75%	-8.93%	-9.38%	-5.63%	-5.21%	185.82%	-	-
Horiz. %	-61.61%	-63.36%	-69.57%	-76.77%	-81.35%	-85.82%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	470.73	495.34	520.68	526.95	554.52	569.69	545.26	-9.32%
YoY %	-4.97%	-4.87%	-1.19%	-4.97%	-2.66%	4.48%	-	-
Horiz. %	86.33%	90.84%	95.49%	96.64%	101.70%	104.48%	100.00%	-
EPS	29.36	30.20	32.84	36.47	41.78	42.60	-49.44	-
YoY %	-2.78%	-8.04%	-9.95%	-12.71%	-1.92%	186.17%	-	-
Horiz. %	-59.39%	-61.08%	-66.42%	-73.77%	-84.51%	-86.17%	100.00%	-
DPS	0.00	0.00	34.99	39.99	59.98	19.96	0.00	-
YoY %	0.00%	0.00%	-12.50%	-33.33%	200.50%	0.00%	-	-
Horiz. %	0.00%	0.00%	175.30%	200.35%	300.50%	100.00%	-	-
NAPS	5.20	5.20	5.15	5.18	5.60	5.41	5.39	-2.36%
YoY %	0.00%	0.97%	-0.58%	-7.50%	3.51%	0.37%	-	-
Horiz. %	96.47%	96.47%	95.55%	96.10%	103.90%	100.37%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 882,465
RPS	126.31	132.74	131.44	130.37	135.92	139.55	132.47	-3.12%
YoY %	-4.84%	0.99%	0.82%	-4.08%	-2.60%	5.34%	-	-
Horiz. %	95.35%	100.20%	99.22%	98.41%	102.60%	105.34%	100.00%	-
EPS	7.88	8.09	8.29	9.02	10.24	10.44	-12.01	-
YoY %	-2.60%	-2.41%	-8.09%	-11.91%	-1.92%	186.93%	-	-
Horiz. %	-65.61%	-67.36%	-69.03%	-75.10%	-85.26%	-86.93%	100.00%	-
DPS	0.00	0.00	8.83	9.89	14.70	4.89	0.00	-
YoY %	0.00%	0.00%	-10.72%	-32.72%	200.61%	0.00%	-	-
Horiz. %	0.00%	0.00%	180.57%	202.25%	300.61%	100.00%	-	-
NAPS	1.3953	1.3935	1.3001	1.2816	1.3726	1.3253	1.3095	4.31%
YoY %	0.13%	7.18%	1.44%	-6.63%	3.57%	1.21%	-	-
Horiz. %	106.55%	106.41%	99.28%	97.87%	104.82%	101.21%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	4.50	4.14	2.99	2.00	3.36	3.93	4.36	-
P/RPS	0.96	0.84	0.57	0.38	0.61	0.69	0.80	12.91%
YoY %	14.29%	47.37%	50.00%	-37.70%	-11.59%	-13.75%	-	-
Horiz. %	120.00%	105.00%	71.25%	47.50%	76.25%	86.25%	100.00%	-
P/EPS	15.33	13.71	9.10	5.48	8.04	9.23	-8.82	-
YoY %	11.82%	50.66%	66.06%	-31.84%	-12.89%	204.65%	-	-
Horiz. %	-173.81%	-155.44%	-103.17%	-62.13%	-91.16%	-104.65%	100.00%	-
EY	6.52	7.29	10.98	18.23	12.43	10.84	-11.34	-
YoY %	-10.56%	-33.61%	-39.77%	46.66%	14.67%	195.59%	-	-
Horiz. %	-57.50%	-64.29%	-96.83%	-160.76%	-109.61%	-95.59%	100.00%	-
DY	0.00	0.00	11.70	19.99	17.85	5.08	0.00	-
YoY %	0.00%	0.00%	-41.47%	11.99%	251.38%	0.00%	-	-
Horiz. %	0.00%	0.00%	230.31%	393.50%	351.38%	100.00%	-	-
P/NAPS	0.87	0.80	0.58	0.39	0.60	0.73	0.81	4.87%
YoY %	8.75%	37.93%	48.72%	-35.00%	-17.81%	-9.88%	-	-
Horiz. %	107.41%	98.77%	71.60%	48.15%	74.07%	90.12%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	24/11/09	25/08/09	26/05/09	24/02/09	25/11/08	26/08/08	27/05/08	-
Price	4.63	4.19	4.07	2.54	1.71	3.61	4.18	-
P/RPS	0.98	0.85	0.78	0.48	0.31	0.63	0.77	17.42%
YoY %	15.29%	8.97%	62.50%	54.84%	-50.79%	-18.18%	-	-
Horiz. %	127.27%	110.39%	101.30%	62.34%	40.26%	81.82%	100.00%	-
P/EPS	15.77	13.87	12.39	6.97	4.09	8.47	-8.45	-
YoY %	13.70%	11.95%	77.76%	70.42%	-51.71%	200.24%	-	-
Horiz. %	-186.63%	-164.14%	-146.63%	-82.49%	-48.40%	-100.24%	100.00%	-
EY	6.34	7.21	8.07	14.36	24.43	11.80	-11.83	-
YoY %	-12.07%	-10.66%	-43.80%	-41.22%	107.03%	199.75%	-	-
Horiz. %	-53.59%	-60.95%	-68.22%	-121.39%	-206.51%	-99.75%	100.00%	-
DY	0.00	0.00	8.60	15.74	35.08	5.53	0.00	-
YoY %	0.00%	0.00%	-45.36%	-55.13%	534.36%	0.00%	-	-
Horiz. %	0.00%	0.00%	155.52%	284.63%	634.36%	100.00%	-	-
P/NAPS	0.89	0.81	0.79	0.49	0.31	0.67	0.78	9.18%
YoY %	9.88%	2.53%	61.22%	58.06%	-53.73%	-14.10%	-	-
Horiz. %	114.10%	103.85%	101.28%	62.82%	39.74%	85.90%	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