[IJM] QoQ 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- -34.46%

YoY- -56.83%

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
Quarter Result
Revenue	1,049,107	1,161,648	1,178,498	1,043,816	1,157,666	1,221,314	1,312,672	-13.86%
YoY %	-9.69%	-1.43%	12.90%	-9.83%	-5.21%	-6.96%	-	-
Horiz. %	79.92%	88.49%	89.78%	79.52%	88.19%	93.04%	100.00%	-
PBT	130,763	123,864	68,416	125,373	168,583	166,298	164,462	-14.16%
YoY %	5.57%	81.05%	-45.43%	-25.63%	1.37%	1.12%	-	-
Horiz. %	79.51%	75.31%	41.60%	76.23%	102.51%	101.12%	100.00%	-
Tax	-40,342	-37,637	-3,233	-38,480	-47,802	-37,188	-9,734	157.79%
YoY %	-7.19%	-1,064.15%	91.60%	19.50%	-28.54%	-282.04%	-	-
Horiz. %	414.44%	386.66%	33.21%	395.32%	491.08%	382.04%	100.00%	-
NP	90,421	86,227	65,183	86,893	120,781	129,110	154,728	-30.07%
YoY %	4.86%	32.28%	-24.98%	-28.06%	-6.45%	-16.56%	-	-
Horiz. %	58.44%	55.73%	42.13%	56.16%	78.06%	83.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,064	70,824	53,343	57,625	87,917	91,327	116,474	-30.76%
YoY %	-5.31%	32.77%	-7.43%	-34.46%	-3.73%	-21.59%	-	-
Horiz. %	57.58%	60.81%	45.80%	49.47%	75.48%	78.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.85%	30.39%	4.73%	30.69%	28.36%	22.36%	5.92%	-
YoY %	1.51%	542.49%	-84.59%	8.22%	26.83%	277.70%	-	-
Horiz. %	521.11%	513.34%	79.90%	518.41%	479.05%	377.70%	100.00%	-
Total Cost	958,686	1,075,421	1,113,315	956,923	1,036,885	1,092,204	1,157,944	-11.81%
YoY %	-10.85%	-3.40%	16.34%	-7.71%	-5.06%	-5.68%	-	-
Horiz. %	82.79%	92.87%	96.15%	82.64%	89.55%	94.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,884,212	4,877,944	4,828,057	4,571,171	4,803,270	4,639,240	4,626,343	3.67%
YoY %	0.13%	1.03%	5.62%	-4.83%	3.54%	0.28%	-	-
Horiz. %	105.57%	105.44%	104.36%	98.81%	103.82%	100.28%	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	-	-	46,874	-	214,431	42,790	-	-
YoY %	-	-	0.00%	-	401.12%	0.00%	-	-
Horiz. %	-	-	109.54%	-	501.12%	100.00%	-	-
Div Payout %	-	-	87.87%	-	243.90%	46.85%	-	-
YoY %	-	-	0.00%	-	420.60%	0.00%	-	-
Horiz. %	-	-	187.56%	-	520.60%	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	4,884,212	4,877,944	4,828,057	4,571,171	4,803,270	4,639,240	4,626,343	3.67%
YoY %	0.13%	1.03%	5.62%	-4.83%	3.54%	0.28%	-	-
Horiz. %	105.57%	105.44%	104.36%	98.81%	103.82%	100.28%	100.00%	-
NOSH	939,271	938,066	937,486	882,465	857,726	857,530	858,319	6.18%
YoY %	0.13%	0.06%	6.23%	2.88%	0.02%	-0.09%	-	-
Horiz. %	109.43%	109.29%	109.22%	102.81%	99.93%	99.91%	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	8.62%	7.42%	5.53%	8.32%	10.43%	10.57%	11.79%	-
YoY %	16.17%	34.18%	-33.53%	-20.23%	-1.32%	-10.35%	-	-
Horiz. %	73.11%	62.93%	46.90%	70.57%	88.46%	89.65%	100.00%	-
ROE	1.37%	1.45%	1.10%	1.26%	1.83%	1.97%	2.52%	-
YoY %	-5.52%	31.82%	-12.70%	-31.15%	-7.11%	-21.83%	-	-
Horiz. %	54.37%	57.54%	43.65%	50.00%	72.62%	78.17%	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	111.69	123.83	125.71	118.28	134.97	142.42	152.94	-18.88%
YoY %	-9.80%	-1.50%	6.28%	-12.37%	-5.23%	-6.88%	-	-
Horiz. %	73.03%	80.97%	82.20%	77.34%	88.25%	93.12%	100.00%	-
EPS	7.14	7.55	5.69	6.53	10.25	10.65	13.57	-34.79%
YoY %	-5.43%	32.69%	-12.86%	-36.29%	-3.76%	-21.52%	-	-
Horiz. %	52.62%	55.64%	41.93%	48.12%	75.53%	78.48%	100.00%	-
DPS	0.00	0.00	5.00	0.00	25.00	4.99	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	401.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	100.20%	0.00%	501.00%	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	28.76	31.85	32.31	28.62	31.74	33.48	35.99	-13.87%
YoY %	-9.70%	-1.42%	12.89%	-9.83%	-5.20%	-6.97%	-	-
Horiz. %	79.91%	88.50%	89.77%	79.52%	88.19%	93.03%	100.00%	-
EPS	1.84	1.94	1.46	1.58	2.41	2.50	3.19	-30.68%
YoY %	-5.15%	32.88%	-7.59%	-34.44%	-3.60%	-21.63%	-	-
Horiz. %	57.68%	60.82%	45.77%	49.53%	75.55%	78.37%	100.00%	-
DPS	0.00	0.00	1.29	0.00	5.88	1.17	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	402.56%	0.00%	-	-
Horiz. %	0.00%	0.00%	110.26%	0.00%	502.56%	100.00%	-	-
NAPS	1.339	1.3373	1.3236	1.2532	1.3168	1.2719	1.2683	3.67%
YoY %	0.13%	1.04%	5.62%	-4.83%	3.53%	0.28%	-	-
Horiz. %	105.57%	105.44%	104.36%	98.81%	103.82%	100.28%	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	4.03	3.34	2.38	1.69	2.49	2.76	2.85	25.95%
YoY %	20.66%	40.34%	40.83%	-32.13%	-9.78%	-3.16%	-	-
Horiz. %	141.40%	117.19%	83.51%	59.30%	87.37%	96.84%	100.00%	-
P/EPS	63.03	54.83	52.55	30.63	32.78	36.90	32.13	56.64%
YoY %	14.96%	4.34%	71.56%	-6.56%	-11.17%	14.85%	-	-
Horiz. %	196.17%	170.65%	163.55%	95.33%	102.02%	114.85%	100.00%	-
EY	1.59	1.82	1.90	3.27	3.05	2.71	3.11	-36.03%
YoY %	-12.64%	-4.21%	-41.90%	7.21%	12.55%	-12.86%	-	-
Horiz. %	51.13%	58.52%	61.09%	105.14%	98.07%	87.14%	100.00%	-
DY	0.00	0.00	1.67	0.00	7.44	1.27	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	485.83%	0.00%	-	-
Horiz. %	0.00%	0.00%	131.50%	0.00%	585.83%	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	4.15	3.38	3.24	2.15	1.27	2.53	2.73	32.17%
YoY %	22.78%	4.32%	50.70%	69.29%	-49.80%	-7.33%	-	-
Horiz. %	152.01%	123.81%	118.68%	78.75%	46.52%	92.67%	100.00%	-
P/EPS	64.85	55.50	71.53	38.90	16.68	33.90	30.80	64.20%
YoY %	16.85%	-22.41%	83.88%	133.21%	-50.80%	10.06%	-	-
Horiz. %	210.55%	180.19%	232.24%	126.30%	54.16%	110.06%	100.00%	-
EY	1.54	1.80	1.40	2.57	5.99	2.95	3.25	-39.19%
YoY %	-14.44%	28.57%	-45.53%	-57.10%	103.05%	-9.23%	-	-
Horiz. %	47.38%	55.38%	43.08%	79.08%	184.31%	90.77%	100.00%	-
DY	0.00	0.00	1.23	0.00	14.62	1.38	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	959.42%	0.00%	-	-
Horiz. %	0.00%	0.00%	89.13%	0.00%	1,059.42%	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