[IJM] QoQ TTM Result on 31-Dec-2011 [#3]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

22-Feb-2012

Admission Sponsor

Sponsor

Financial Year

31-Mar-2012

Quarter

31-Dec-2011 [#3]

Profit Trend

QoQ- 2.48%

YoY- -31.64%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
TTM Result
Revenue	4,569,839	4,525,755	4,517,860	4,351,663	4,080,645	3,768,422	3,720,717	14.64%
YoY %	0.97%	0.17%	3.82%	6.64%	8.29%	1.28%	-	-
Horiz. %	122.82%	121.64%	121.42%	116.96%	109.67%	101.28%	100.00%	-
PBT	838,036	766,196	801,591	681,666	653,812	686,584	659,731	17.23%
YoY %	9.38%	-4.42%	17.59%	4.26%	-4.77%	4.07%	-	-
Horiz. %	127.03%	116.14%	121.50%	103.32%	99.10%	104.07%	100.00%	-
Tax	-254,099	-249,834	-251,105	-236,890	-204,555	-197,648	-197,194	18.36%
YoY %	-1.71%	0.51%	-6.00%	-15.81%	-3.49%	-0.23%	-	-
Horiz. %	128.86%	126.69%	127.34%	120.13%	103.73%	100.23%	100.00%	-
NP	583,937	516,362	550,486	444,776	449,257	488,936	462,537	16.76%
YoY %	13.09%	-6.20%	23.77%	-1.00%	-8.12%	5.71%	-	-
Horiz. %	126.25%	111.64%	119.01%	96.16%	97.13%	105.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	445,360	382,879	409,076	300,698	293,427	333,781	304,491	28.76%
YoY %	16.32%	-6.40%	36.04%	2.48%	-12.09%	9.62%	-	-
Horiz. %	146.26%	125.74%	134.35%	98.75%	96.37%	109.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.32%	32.61%	31.33%	34.75%	31.29%	28.79%	29.89%	-
YoY %	-7.02%	4.09%	-9.84%	11.06%	8.68%	-3.68%	-	-
Horiz. %	101.44%	109.10%	104.82%	116.26%	104.68%	96.32%	100.00%	-
Total Cost	3,985,902	4,009,393	3,967,374	3,906,887	3,631,388	3,279,486	3,258,180	14.34%
YoY %	-0.59%	1.06%	1.55%	7.59%	10.73%	0.65%	-	-
Horiz. %	122.34%	123.06%	121.77%	119.91%	111.45%	100.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,404,620	5,318,927	5,348,938	5,238,421	5,172,647	5,014,821	5,069,080	4.35%
YoY %	1.61%	-0.56%	2.11%	1.27%	3.15%	-1.07%	-	-
Horiz. %	106.62%	104.93%	105.52%	103.34%	102.04%	98.93%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	165,862	165,454	165,454	149,758	149,758	148,727	148,727	7.51%
YoY %	0.25%	0.00%	10.48%	0.00%	0.69%	0.00%	-	-
Horiz. %	111.52%	111.25%	111.25%	100.69%	100.69%	100.00%	100.00%	-
Div Payout %	37.24%	43.21%	40.45%	49.80%	51.04%	44.56%	48.84%	-
YoY %	-13.82%	6.82%	-18.78%	-2.43%	14.54%	-8.76%	-	-
Horiz. %	76.25%	88.47%	82.82%	101.97%	104.50%	91.24%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	5,404,620	5,318,927	5,348,938	5,238,421	5,172,647	5,014,821	5,069,080	4.35%
YoY %	1.61%	-0.56%	2.11%	1.27%	3.15%	-1.07%	-	-
Horiz. %	106.62%	104.93%	105.52%	103.34%	102.04%	98.93%	100.00%	-
NOSH	1,382,255	1,381,539	1,382,154	1,378,532	1,372,055	1,351,703	1,355,369	1.31%
YoY %	0.05%	-0.04%	0.26%	0.47%	1.51%	-0.27%	-	-
Horiz. %	101.98%	101.93%	101.98%	101.71%	101.23%	99.73%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	12.78%	11.41%	12.18%	10.22%	11.01%	12.97%	12.43%	-
YoY %	12.01%	-6.32%	19.18%	-7.18%	-15.11%	4.34%	-	-
Horiz. %	102.82%	91.79%	97.99%	82.22%	88.58%	104.34%	100.00%	-
ROE	8.24%	7.20%	7.65%	5.74%	5.67%	6.66%	6.01%	-
YoY %	14.44%	-5.88%	33.28%	1.23%	-14.86%	10.82%	-	-
Horiz. %	137.10%	119.80%	127.29%	95.51%	94.34%	110.82%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	330.61	327.59	326.87	315.67	297.41	278.79	274.52	13.15%
YoY %	0.92%	0.22%	3.55%	6.14%	6.68%	1.56%	-	-
Horiz. %	120.43%	119.33%	119.07%	114.99%	108.34%	101.56%	100.00%	-
EPS	32.22	27.71	29.60	21.81	21.39	24.69	22.47	27.07%
YoY %	16.28%	-6.39%	35.72%	1.96%	-13.37%	9.88%	-	-
Horiz. %	143.39%	123.32%	131.73%	97.06%	95.19%	109.88%	100.00%	-
DPS	12.00	12.00	11.97	11.00	11.00	11.00	11.00	5.95%
YoY %	0.00%	0.25%	8.82%	0.00%	0.00%	0.00%	-	-
Horiz. %	109.09%	109.09%	108.82%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.91	3.85	3.87	3.80	3.77	3.71	3.74	2.99%
YoY %	1.56%	-0.52%	1.84%	0.80%	1.62%	-0.80%	-	-
Horiz. %	104.55%	102.94%	103.48%	101.60%	100.80%	99.20%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,378,532
RPS	125.28	124.08	123.86	119.30	111.87	103.31	102.01	14.63%
YoY %	0.97%	0.18%	3.82%	6.64%	8.29%	1.27%	-	-
Horiz. %	122.81%	121.64%	121.42%	116.95%	109.67%	101.27%	100.00%	-
EPS	12.21	10.50	11.22	8.24	8.04	9.15	8.35	28.74%
YoY %	16.29%	-6.42%	36.17%	2.49%	-12.13%	9.58%	-	-
Horiz. %	146.23%	125.75%	134.37%	98.68%	96.29%	109.58%	100.00%	-
DPS	4.55	4.54	4.54	4.11	4.11	4.08	4.08	7.51%
YoY %	0.22%	0.00%	10.46%	0.00%	0.74%	0.00%	-	-
Horiz. %	111.52%	111.27%	111.27%	100.74%	100.74%	100.00%	100.00%	-
NAPS	1.4817	1.4582	1.4664	1.4361	1.4181	1.3748	1.3897	4.35%
YoY %	1.61%	-0.56%	2.11%	1.27%	3.15%	-1.07%	-	-
Horiz. %	106.62%	104.93%	105.52%	103.34%	102.04%	98.93%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	4.72	5.02	5.63	5.65	5.00	6.45	6.41	-
P/RPS	1.43	1.53	1.72	1.79	1.68	2.31	2.34	-27.92%
YoY %	-6.54%	-11.05%	-3.91%	6.55%	-27.27%	-1.28%	-	-
Horiz. %	61.11%	65.38%	73.50%	76.50%	71.79%	98.72%	100.00%	-
P/EPS	14.65	18.11	19.02	25.90	23.38	26.12	28.53	-35.79%
YoY %	-19.11%	-4.78%	-26.56%	10.78%	-10.49%	-8.45%	-	-
Horiz. %	51.35%	63.48%	66.67%	90.78%	81.95%	91.55%	100.00%	-
EY	6.83	5.52	5.26	3.86	4.28	3.83	3.50	55.96%
YoY %	23.73%	4.94%	36.27%	-9.81%	11.75%	9.43%	-	-
Horiz. %	195.14%	157.71%	150.29%	110.29%	122.29%	109.43%	100.00%	-
DY	2.54	2.39	2.13	1.95	2.20	1.71	1.72	29.58%
YoY %	6.28%	12.21%	9.23%	-11.36%	28.65%	-0.58%	-	-
Horiz. %	147.67%	138.95%	123.84%	113.37%	127.91%	99.42%	100.00%	-
P/NAPS	1.21	1.30	1.45	1.49	1.33	1.74	1.71	-20.54%
YoY %	-6.92%	-10.34%	-2.68%	12.03%	-23.56%	1.75%	-	-
Horiz. %	70.76%	76.02%	84.80%	87.13%	77.78%	101.75%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	28/11/12	28/08/12	29/05/12	22/02/12	25/11/11	24/08/11	27/05/11	-
Price	5.04	5.18	5.18	5.92	5.60	5.81	6.20	-
P/RPS	1.52	1.58	1.58	1.88	1.88	2.08	2.26	-23.18%
YoY %	-3.80%	0.00%	-15.96%	0.00%	-9.62%	-7.96%	-	-
Horiz. %	67.26%	69.91%	69.91%	83.19%	83.19%	92.04%	100.00%	-
P/EPS	15.64	18.69	17.50	27.14	26.19	23.53	27.60	-31.45%
YoY %	-16.32%	6.80%	-35.52%	3.63%	11.30%	-14.75%	-	-
Horiz. %	56.67%	67.72%	63.41%	98.33%	94.89%	85.25%	100.00%	-
EY	6.39	5.35	5.71	3.68	3.82	4.25	3.62	45.90%
YoY %	19.44%	-6.30%	55.16%	-3.66%	-10.12%	17.40%	-	-
Horiz. %	176.52%	147.79%	157.73%	101.66%	105.52%	117.40%	100.00%	-
DY	2.38	2.32	2.31	1.86	1.96	1.89	1.77	21.75%
YoY %	2.59%	0.43%	24.19%	-5.10%	3.70%	6.78%	-	-
Horiz. %	134.46%	131.07%	130.51%	105.08%	110.73%	106.78%	100.00%	-
P/NAPS	1.29	1.35	1.34	1.56	1.49	1.57	1.66	-15.43%
YoY %	-4.44%	0.75%	-14.10%	4.70%	-5.10%	-5.42%	-	-
Horiz. %	77.71%	81.33%	80.72%	93.98%	89.76%	94.58%	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