[IJM] QoQ TTM Result on 30-Jun-2008 [#1]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
TTM Result
Revenue	4,601,294	4,735,468	4,795,164	4,753,253	4,637,173	4,012,713	3,493,905	20.12%
YoY %	-2.83%	-1.24%	0.88%	2.50%	15.56%	14.85%	-	-
Horiz. %	131.69%	135.54%	137.24%	136.04%	132.72%	114.85%	100.00%	-
PBT	528,670	624,716	736,641	730,962	-129,253	-221,113	-374,082	-
YoY %	-15.37%	-15.19%	0.78%	665.53%	41.54%	40.89%	-	-
Horiz. %	-141.32%	-167.00%	-196.92%	-195.40%	34.55%	59.11%	100.00%	-
Tax	-126,703	-133,204	-159,755	-157,520	-155,314	-156,107	-119,242	4.12%
YoY %	4.88%	16.62%	-1.42%	-1.42%	0.51%	-30.92%	-	-
Horiz. %	106.26%	111.71%	133.98%	132.10%	130.25%	130.92%	100.00%	-
NP	401,967	491,512	576,886	573,442	-284,567	-377,220	-493,324	-
YoY %	-18.22%	-14.80%	0.60%	301.51%	24.56%	23.54%	-	-
Horiz. %	-81.48%	-99.63%	-116.94%	-116.24%	57.68%	76.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	290,212	353,343	429,197	433,350	-404,872	-471,734	-561,971	-
YoY %	-17.87%	-17.67%	-0.96%	207.03%	14.17%	16.06%	-	-
Horiz. %	-51.64%	-62.88%	-76.37%	-77.11%	72.04%	83.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.97%	21.32%	21.69%	21.55%	-	-	-	-
YoY %	12.43%	-1.71%	0.65%	0.00%	-	-	-	-
Horiz. %	111.23%	98.93%	100.65%	100.00%	-	-	-	-
Total Cost	4,199,327	4,243,956	4,218,278	4,179,811	4,921,740	4,389,933	3,987,229	3.51%
YoY %	-1.05%	0.61%	0.92%	-15.07%	12.11%	10.10%	-	-
Horiz. %	105.32%	106.44%	105.79%	104.83%	123.44%	110.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,828,057	4,571,171	4,803,270	4,639,240	4,626,343	4,469,239	4,330,699	7.50%
YoY %	5.62%	-4.83%	3.54%	0.28%	3.52%	3.20%	-	-
Horiz. %	111.48%	105.55%	110.91%	107.12%	106.83%	103.20%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	304,096	257,222	257,222	42,790	-	27,747	27,747	392.67%
YoY %	18.22%	0.00%	501.13%	0.00%	-	0.00%	-	-
Horiz. %	1,095.96%	927.03%	927.03%	154.21%	-	100.00%	100.00%	-
Div Payout %	104.78%	72.80%	59.93%	9.87%	-	0.00%	0.00%	-
YoY %	43.93%	21.48%	507.19%	0.00%	-	0.00%	-	-
Horiz. %	1,061.60%	737.59%	607.19%	100.00%	-	-	-	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	4,828,057	4,571,171	4,803,270	4,639,240	4,626,343	4,469,239	4,330,699	7.50%
YoY %	5.62%	-4.83%	3.54%	0.28%	3.52%	3.20%	-	-
Horiz. %	111.48%	105.55%	110.91%	107.12%	106.83%	103.20%	100.00%	-
NOSH	937,486	882,465	857,726	857,530	858,319	854,539	852,499	6.53%
YoY %	6.23%	2.88%	0.02%	-0.09%	0.44%	0.24%	-	-
Horiz. %	109.97%	103.52%	100.61%	100.59%	100.68%	100.24%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	8.74%	10.38%	12.03%	12.06%	-6.14%	-9.40%	-14.12%	-
YoY %	-15.80%	-13.72%	-0.25%	296.42%	34.68%	33.43%	-	-
Horiz. %	-61.90%	-73.51%	-85.20%	-85.41%	43.48%	66.57%	100.00%	-
ROE	6.01%	7.73%	8.94%	9.34%	-8.75%	-10.56%	-12.98%	-
YoY %	-22.25%	-13.53%	-4.28%	206.74%	17.14%	18.64%	-	-
Horiz. %	-46.30%	-59.55%	-68.88%	-71.96%	67.41%	81.36%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	490.81	536.62	559.05	554.30	540.26	469.58	409.84	12.75%
YoY %	-8.54%	-4.01%	0.86%	2.60%	15.05%	14.58%	-	-
Horiz. %	119.76%	130.93%	136.41%	135.25%	131.82%	114.58%	100.00%	-
EPS	30.96	40.04	50.04	50.53	-47.17	-55.20	-65.92	-
YoY %	-22.68%	-19.98%	-0.97%	207.12%	14.55%	16.26%	-	-
Horiz. %	-46.97%	-60.74%	-75.91%	-76.65%	71.56%	83.74%	100.00%	-
DPS	32.44	29.15	29.99	4.99	0.00	3.25	3.25	362.93%
YoY %	11.29%	-2.80%	501.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	998.15%	896.92%	922.77%	153.54%	0.00%	100.00%	100.00%	-
NAPS	5.15	5.18	5.60	5.41	5.39	5.23	5.08	0.91%
YoY %	-0.58%	-7.50%	3.51%	0.37%	3.06%	2.95%	-	-
Horiz. %	101.38%	101.97%	110.24%	106.50%	106.10%	102.95%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 857,530
RPS	126.15	129.83	131.46	130.31	127.13	110.01	95.79	20.12%
YoY %	-2.83%	-1.24%	0.88%	2.50%	15.56%	14.84%	-	-
Horiz. %	131.69%	135.54%	137.24%	136.04%	132.72%	114.84%	100.00%	-
EPS	7.96	9.69	11.77	11.88	-11.10	-12.93	-15.41	-
YoY %	-17.85%	-17.67%	-0.93%	207.03%	14.15%	16.09%	-	-
Horiz. %	-51.65%	-62.88%	-76.38%	-77.09%	72.03%	83.91%	100.00%	-
DPS	8.34	7.05	7.05	1.17	0.00	0.76	0.76	393.10%
YoY %	18.30%	0.00%	502.56%	0.00%	0.00%	0.00%	-	-
Horiz. %	1,097.37%	927.63%	927.63%	153.95%	0.00%	100.00%	100.00%	-
NAPS	1.3236	1.2532	1.3168	1.2719	1.2683	1.2253	1.1873	7.50%
YoY %	5.62%	-4.83%	3.53%	0.28%	3.51%	3.20%	-	-
Horiz. %	111.48%	105.55%	110.91%	107.13%	106.82%	103.20%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	2.99	2.00	3.36	3.93	4.36	6.14	7.95	-
P/RPS	0.61	0.37	0.60	0.71	0.81	1.31	1.94	-53.72%
YoY %	64.86%	-38.33%	-15.49%	-12.35%	-38.17%	-32.47%	-	-
Horiz. %	31.44%	19.07%	30.93%	36.60%	41.75%	67.53%	100.00%	-
P/EPS	9.66	4.99	6.71	7.78	-9.24	-11.12	-12.06	-
YoY %	93.59%	-25.63%	-13.75%	184.20%	16.91%	7.79%	-	-
Horiz. %	-80.10%	-41.38%	-55.64%	-64.51%	76.62%	92.21%	100.00%	-
EY	10.35	20.02	14.89	12.86	-10.82	-8.99	-8.29	-
YoY %	-48.30%	34.45%	15.79%	218.85%	-20.36%	-8.44%	-	-
Horiz. %	-124.85%	-241.50%	-179.61%	-155.13%	130.52%	108.44%	100.00%	-
DY	10.85	14.57	8.93	1.27	0.00	0.53	0.41	786.26%
YoY %	-25.53%	63.16%	603.15%	0.00%	0.00%	29.27%	-	-
Horiz. %	2,646.34%	3,553.66%	2,178.05%	309.76%	0.00%	129.27%	100.00%	-
P/NAPS	0.58	0.39	0.60	0.73	0.81	1.17	1.56	-48.26%
YoY %	48.72%	-35.00%	-17.81%	-9.88%	-30.77%	-25.00%	-	-
Horiz. %	37.18%	25.00%	38.46%	46.79%	51.92%	75.00%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	26/05/09	24/02/09	25/11/08	26/08/08	27/05/08	26/02/08	28/11/07	-
Price	4.07	2.54	1.71	3.61	4.18	5.11	7.90	-
P/RPS	0.83	0.47	0.31	0.65	0.77	1.09	1.93	-42.99%
YoY %	76.60%	51.61%	-52.31%	-15.58%	-29.36%	-43.52%	-	-
Horiz. %	43.01%	24.35%	16.06%	33.68%	39.90%	56.48%	100.00%	-
P/EPS	13.15	6.34	3.42	7.14	-8.86	-9.26	-11.98	-
YoY %	107.41%	85.38%	-52.10%	180.59%	4.32%	22.70%	-	-
Horiz. %	-109.77%	-52.92%	-28.55%	-59.60%	73.96%	77.30%	100.00%	-
EY	7.61	15.76	29.26	14.00	-11.28	-10.80	-8.34	-
YoY %	-51.71%	-46.14%	109.00%	224.11%	-4.44%	-29.50%	-	-
Horiz. %	-91.25%	-188.97%	-350.84%	-167.87%	135.25%	129.50%	100.00%	-
DY	7.97	11.48	17.54	1.38	0.00	0.64	0.41	621.65%
YoY %	-30.57%	-34.55%	1,171.01%	0.00%	0.00%	56.10%	-	-
Horiz. %	1,943.90%	2,800.00%	4,278.05%	336.59%	0.00%	156.10%	100.00%	-
P/NAPS	0.79	0.49	0.31	0.67	0.78	0.98	1.56	-36.44%
YoY %	61.22%	58.06%	-53.73%	-14.10%	-20.41%	-37.18%	-	-
Horiz. %	50.64%	31.41%	19.87%	42.95%	50.00%	62.82%	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