[IJM] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

29-May-2012

Admission Sponsor

Sponsor

Financial Year

31-Mar-2012

Quarter

31-Mar-2012 [#4]

Profit Trend

QoQ- -5.61%

YoY- 34.35%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Annualized Quarter Result
Revenue	4,545,125	4,366,994	4,166,744	4,517,860	4,405,174	4,263,036	4,135,164	6.47%
YoY %	4.08%	4.81%	-7.77%	2.56%	3.33%	3.09%	-	-
Horiz. %	109.91%	105.61%	100.76%	109.25%	106.53%	103.09%	100.00%	-
PBT	828,900	798,990	664,860	801,591	814,361	726,100	806,440	1.83%
YoY %	3.74%	20.17%	-17.06%	-1.57%	12.16%	-9.96%	-	-
Horiz. %	102.79%	99.08%	82.44%	99.40%	100.98%	90.04%	100.00%	-
Tax	-212,812	-202,432	-186,804	-251,105	-222,953	-196,444	-191,888	7.10%
YoY %	-5.13%	-8.37%	25.61%	-12.63%	-13.49%	-2.37%	-	-
Horiz. %	110.90%	105.49%	97.35%	130.86%	116.19%	102.37%	100.00%	-
NP	616,088	596,558	478,056	550,486	591,408	529,656	614,552	0.16%
YoY %	3.27%	24.79%	-13.16%	-6.92%	11.66%	-13.81%	-	-
Horiz. %	100.25%	97.07%	77.79%	89.58%	96.23%	86.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	475,282	452,182	355,332	409,076	433,388	379,614	460,120	2.17%
YoY %	5.11%	27.26%	-13.14%	-5.61%	14.17%	-17.50%	-	-
Horiz. %	103.30%	98.27%	77.23%	88.91%	94.19%	82.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.67%	25.34%	28.10%	31.33%	27.38%	27.05%	23.79%	-
YoY %	1.30%	-9.82%	-10.31%	14.43%	1.22%	13.70%	-	-
Horiz. %	107.90%	106.52%	118.12%	131.69%	115.09%	113.70%	100.00%	-
Total Cost	3,929,037	3,770,436	3,688,688	3,967,374	3,813,766	3,733,380	3,520,612	7.55%
YoY %	4.21%	2.22%	-7.02%	4.03%	2.15%	6.04%	-	-
Horiz. %	111.60%	107.10%	104.77%	112.69%	108.33%	106.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,526,542	5,403,519	5,318,927	5,305,375	5,196,279	5,133,231	5,014,821	6.66%
YoY %	2.28%	1.59%	0.26%	2.10%	1.23%	2.36%	-	-
Horiz. %	110.20%	107.75%	106.06%	105.79%	103.62%	102.36%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Dividend
Div	73,687	110,557	-	164,507	72,930	108,927	-	-
YoY %	-33.35%	0.00%	-	125.57%	-33.05%	0.00%	-	-
Horiz. %	67.65%	101.50%	-	151.02%	66.95%	100.00%	-	-
Div Payout %	15.50%	24.45%	-	40.21%	16.83%	28.69%	-	-
YoY %	-36.61%	0.00%	-	138.92%	-41.34%	0.00%	-	-
Horiz. %	54.03%	85.22%	-	140.15%	58.66%	100.00%	-	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Equity
Net Worth	5,526,542	5,403,519	5,318,927	5,305,375	5,196,279	5,133,231	5,014,821	6.66%
YoY %	2.28%	1.59%	0.26%	2.10%	1.23%	2.36%	-	-
Horiz. %	110.20%	107.75%	106.06%	105.79%	103.62%	102.36%	100.00%	-
NOSH	1,381,635	1,381,974	1,381,539	1,370,898	1,367,442	1,361,599	1,351,703	1.46%
YoY %	-0.02%	0.03%	0.78%	0.25%	0.43%	0.73%	-	-
Horiz. %	102.21%	102.24%	102.21%	101.42%	101.16%	100.73%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Ratio Analysis
NP Margin	13.55%	13.66%	11.47%	12.18%	13.43%	12.42%	14.86%	-
YoY %	-0.81%	19.09%	-5.83%	-9.31%	8.13%	-16.42%	-	-
Horiz. %	91.18%	91.92%	77.19%	81.97%	90.38%	83.58%	100.00%	-
ROE	8.60%	8.37%	6.68%	7.71%	8.34%	7.40%	9.18%	-
YoY %	2.75%	25.30%	-13.36%	-7.55%	12.70%	-19.39%	-	-
Horiz. %	93.68%	91.18%	72.77%	83.99%	90.85%	80.61%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Per Share
RPS	328.97	316.00	301.60	329.55	322.15	313.09	305.92	4.93%
YoY %	4.10%	4.77%	-8.48%	2.30%	2.89%	2.34%	-	-
Horiz. %	107.53%	103.29%	98.59%	107.72%	105.31%	102.34%	100.00%	-
EPS	34.40	32.72	25.72	29.84	31.69	27.88	34.04	0.70%
YoY %	5.13%	27.22%	-13.81%	-5.84%	13.67%	-18.10%	-	-
Horiz. %	101.06%	96.12%	75.56%	87.66%	93.10%	81.90%	100.00%	-
DPS	5.33	8.00	0.00	12.00	5.33	8.00	0.00	-
YoY %	-33.38%	0.00%	0.00%	125.14%	-33.38%	0.00%	-	-
Horiz. %	66.62%	100.00%	0.00%	150.00%	66.62%	100.00%	-	-
NAPS	4.00	3.91	3.85	3.87	3.80	3.77	3.71	5.12%
YoY %	2.30%	1.56%	-0.52%	1.84%	0.80%	1.62%	-	-
Horiz. %	107.82%	105.39%	103.77%	104.31%	102.43%	101.62%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,382,154
RPS	129.84	124.75	119.03	129.06	125.84	121.78	118.13	6.47%
YoY %	4.08%	4.81%	-7.77%	2.56%	3.33%	3.09%	-	-
Horiz. %	109.91%	105.60%	100.76%	109.25%	106.53%	103.09%	100.00%	-
EPS	13.58	12.92	10.15	11.69	12.38	10.84	13.14	2.20%
YoY %	5.11%	27.29%	-13.17%	-5.57%	14.21%	-17.50%	-	-
Horiz. %	103.35%	98.33%	77.25%	88.96%	94.22%	82.50%	100.00%	-
DPS	2.10	3.16	0.00	4.70	2.08	3.11	0.00	-
YoY %	-33.54%	0.00%	0.00%	125.96%	-33.12%	0.00%	-	-
Horiz. %	67.52%	101.61%	0.00%	151.13%	66.88%	100.00%	-	-
NAPS	1.5787	1.5436	1.5194	1.5156	1.4844	1.4664	1.4326	6.65%
YoY %	2.27%	1.59%	0.25%	2.10%	1.23%	2.36%	-	-
Horiz. %	110.20%	107.75%	106.06%	105.79%	103.62%	102.36%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	-
Price	4.98	4.72	5.02	5.63	5.65	5.00	6.45	-
P/RPS	1.51	1.49	1.66	1.71	1.75	1.60	2.11	-19.91%
YoY %	1.34%	-10.24%	-2.92%	-2.29%	9.38%	-24.17%	-	-
Horiz. %	71.56%	70.62%	78.67%	81.04%	82.94%	75.83%	100.00%	-
P/EPS	14.48	14.43	19.52	18.87	17.83	17.93	18.95	-16.35%
YoY %	0.35%	-26.08%	3.44%	5.83%	-0.56%	-5.38%	-	-
Horiz. %	76.41%	76.15%	103.01%	99.58%	94.09%	94.62%	100.00%	-
EY	6.91	6.93	5.12	5.30	5.61	5.58	5.28	19.54%
YoY %	-0.29%	35.35%	-3.40%	-5.53%	0.54%	5.68%	-	-
Horiz. %	130.87%	131.25%	96.97%	100.38%	106.25%	105.68%	100.00%	-
DY	1.07	1.69	0.00	2.13	0.94	1.60	0.00	-
YoY %	-36.69%	0.00%	0.00%	126.60%	-41.25%	0.00%	-	-
Horiz. %	66.88%	105.62%	0.00%	133.12%	58.75%	100.00%	-	-
P/NAPS	1.25	1.21	1.30	1.45	1.49	1.33	1.74	-19.70%
YoY %	3.31%	-6.92%	-10.34%	-2.68%	12.03%	-23.56%	-	-
Horiz. %	71.84%	69.54%	74.71%	83.33%	85.63%	76.44%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	26/02/13	28/11/12	28/08/12	29/05/12	22/02/12	25/11/11	24/08/11	-
Price	5.11	5.04	5.18	5.18	5.92	5.60	5.81	-
P/RPS	1.55	1.59	1.72	1.57	1.84	1.79	1.90	-12.63%
YoY %	-2.52%	-7.56%	9.55%	-14.67%	2.79%	-5.79%	-	-
Horiz. %	81.58%	83.68%	90.53%	82.63%	96.84%	94.21%	100.00%	-
P/EPS	14.85	15.40	20.14	17.36	18.68	20.09	17.07	-8.83%
YoY %	-3.57%	-23.54%	16.01%	-7.07%	-7.02%	17.69%	-	-
Horiz. %	86.99%	90.22%	117.98%	101.70%	109.43%	117.69%	100.00%	-
EY	6.73	6.49	4.97	5.76	5.35	4.98	5.86	9.62%
YoY %	3.70%	30.58%	-13.72%	7.66%	7.43%	-15.02%	-	-
Horiz. %	114.85%	110.75%	84.81%	98.29%	91.30%	84.98%	100.00%	-
DY	1.04	1.59	0.00	2.32	0.90	1.43	0.00	-
YoY %	-34.59%	0.00%	0.00%	157.78%	-37.06%	0.00%	-	-
Horiz. %	72.73%	111.19%	0.00%	162.24%	62.94%	100.00%	-	-
P/NAPS	1.28	1.29	1.35	1.34	1.56	1.49	1.57	-12.67%
YoY %	-0.78%	-4.44%	0.75%	-14.10%	4.70%	-5.10%	-	-
Horiz. %	81.53%	82.17%	85.99%	85.35%	99.36%	94.90%	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