[IJM] YoY Annualized Quarter Result on 31-Mar-2008 [#4]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

27-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

31-Mar-2008 [#4]

Profit Trend

QoQ- 39.51%

YoY- -316.36%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Annualized Quarter Result
Revenue	3,720,717	4,013,530	4,601,294	4,637,172	2,311,234	1,910,489	1,802,291	12.83%
YoY %	-7.30%	-12.77%	-0.77%	100.64%	20.98%	6.00%	-	-
Horiz. %	206.44%	222.69%	255.30%	257.29%	128.24%	106.00%	100.00%	-
PBT	659,731	578,024	528,670	-144,848	318,929	281,499	283,809	15.08%
YoY %	14.14%	9.34%	464.98%	-145.42%	13.30%	-0.81%	-	-
Horiz. %	232.46%	203.67%	186.28%	-51.04%	112.37%	99.19%	100.00%	-
Tax	-197,194	-154,860	-126,703	-155,314	-78,820	-80,167	-98,323	12.29%
YoY %	-27.34%	-22.22%	18.42%	-97.05%	1.68%	18.47%	-	-
Horiz. %	200.56%	157.50%	128.86%	157.96%	80.16%	81.53%	100.00%	-
NP	462,537	423,164	401,967	-300,162	240,109	201,332	185,486	16.44%
YoY %	9.30%	5.27%	233.92%	-225.01%	19.26%	8.54%	-	-
Horiz. %	249.36%	228.14%	216.71%	-161.82%	129.45%	108.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	304,491	332,580	290,212	-420,467	194,336	160,433	185,486	8.60%
YoY %	-8.45%	14.60%	169.02%	-316.36%	21.13%	-13.51%	-	-
Horiz. %	164.16%	179.30%	156.46%	-226.68%	104.77%	86.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.89%	26.79%	23.97%	-	24.71%	28.48%	34.64%	-
YoY %	11.57%	11.76%	0.00%	-	-13.24%	-17.78%	-	-
Horiz. %	86.29%	77.34%	69.20%	-	71.33%	82.22%	100.00%	-
Total Cost	3,258,180	3,590,366	4,199,327	4,937,334	2,071,125	1,709,157	1,616,805	12.38%
YoY %	-9.25%	-14.50%	-14.95%	138.39%	21.18%	5.71%	-	-
Horiz. %	201.52%	222.07%	259.73%	305.38%	128.10%	105.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,978,684	5,092,260	4,551,132	4,583,974	2,333,260	2,027,217	1,661,906	20.05%
YoY %	-2.23%	11.89%	-0.72%	96.46%	15.10%	21.98%	-	-
Horiz. %	299.58%	306.41%	273.85%	275.83%	140.40%	121.98%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	148,014	145,116	309,211	-	76,751	70,716	64,749	14.76%
YoY %	2.00%	-53.07%	0.00%	-	8.53%	9.22%	-	-
Horiz. %	228.60%	224.12%	477.55%	-	118.54%	109.22%	100.00%	-
Div Payout %	48.61%	43.63%	106.55%	-	39.49%	44.08%	34.91%	-
YoY %	11.41%	-59.05%	0.00%	-	-10.41%	26.27%	-	-
Horiz. %	139.24%	124.98%	305.21%	-	113.12%	126.27%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	4,978,684	5,092,260	4,551,132	4,583,974	2,333,260	2,027,217	1,661,906	20.05%
YoY %	-2.23%	11.89%	-0.72%	96.46%	15.10%	21.98%	-	-
Horiz. %	299.58%	306.41%	273.85%	275.83%	140.40%	121.98%	100.00%	-
NOSH	1,345,590	1,319,238	883,714	850,459	511,679	471,445	431,663	20.85%
YoY %	2.00%	49.28%	3.91%	66.21%	8.53%	9.22%	-	-
Horiz. %	311.72%	305.62%	204.72%	197.02%	118.54%	109.22%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	12.43%	10.54%	8.74%	-6.47%	10.39%	10.54%	10.29%	-
YoY %	17.93%	20.59%	235.09%	-162.27%	-1.42%	2.43%	-	-
Horiz. %	120.80%	102.43%	84.94%	-62.88%	100.97%	102.43%	100.00%	-
ROE	6.12%	6.53%	6.38%	-9.17%	8.33%	7.91%	11.16%	-
YoY %	-6.28%	2.35%	169.57%	-210.08%	5.31%	-29.12%	-	-
Horiz. %	54.84%	58.51%	57.17%	-82.17%	74.64%	70.88%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	276.51	304.23	520.68	545.26	451.70	405.24	417.52	-6.63%
YoY %	-9.11%	-41.57%	-4.51%	20.71%	11.46%	-2.94%	-	-
Horiz. %	66.23%	72.87%	124.71%	130.59%	108.19%	97.06%	100.00%	-
EPS	22.63	25.21	32.84	-49.44	37.98	34.03	42.97	-10.13%
YoY %	-10.23%	-23.23%	166.42%	-230.17%	11.61%	-20.81%	-	-
Horiz. %	52.66%	58.67%	76.43%	-115.06%	88.39%	79.19%	100.00%	-
DPS	11.00	11.00	34.99	0.00	15.00	15.00	15.00	-5.03%
YoY %	0.00%	-68.56%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	73.33%	73.33%	233.27%	0.00%	100.00%	100.00%	100.00%	-
NAPS	3.70	3.86	5.15	5.39	4.56	4.30	3.85	-0.65%
YoY %	-4.15%	-25.05%	-4.45%	18.20%	6.05%	11.69%	-	-
Horiz. %	96.10%	100.26%	133.77%	140.00%	118.44%	111.69%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 858,319
RPS	102.01	110.03	126.15	127.13	63.36	52.38	49.41	12.83%
YoY %	-7.29%	-12.78%	-0.77%	100.65%	20.96%	6.01%	-	-
Horiz. %	206.46%	222.69%	255.31%	257.30%	128.23%	106.01%	100.00%	-
EPS	8.35	9.12	7.96	-11.53	5.33	4.40	5.09	8.59%
YoY %	-8.44%	14.57%	169.04%	-316.32%	21.14%	-13.56%	-	-
Horiz. %	164.05%	179.17%	156.39%	-226.52%	104.72%	86.44%	100.00%	-
DPS	4.06	3.98	8.48	0.00	2.10	1.94	1.78	14.72%
YoY %	2.01%	-53.07%	0.00%	0.00%	8.25%	8.99%	-	-
Horiz. %	228.09%	223.60%	476.40%	0.00%	117.98%	108.99%	100.00%	-
NAPS	1.3649	1.3961	1.2477	1.2567	0.6397	0.5558	0.4556	20.05%
YoY %	-2.23%	11.89%	-0.72%	96.45%	15.10%	21.99%	-	-
Horiz. %	299.58%	306.43%	273.86%	275.83%	140.41%	121.99%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	6.41	4.88	2.99	4.36	8.65	5.10	4.80	-
P/RPS	2.32	1.60	0.57	0.80	1.92	1.26	1.15	12.40%
YoY %	45.00%	180.70%	-28.75%	-58.33%	52.38%	9.57%	-	-
Horiz. %	201.74%	139.13%	49.57%	69.57%	166.96%	109.57%	100.00%	-
P/EPS	28.33	19.36	9.10	-8.82	22.78	14.99	11.17	16.77%
YoY %	46.33%	112.75%	203.17%	-138.72%	51.97%	34.20%	-	-
Horiz. %	253.63%	173.32%	81.47%	-78.96%	203.94%	134.20%	100.00%	-
EY	3.53	5.17	10.98	-11.34	4.39	6.67	8.95	-14.35%
YoY %	-31.72%	-52.91%	196.83%	-358.31%	-34.18%	-25.47%	-	-
Horiz. %	39.44%	57.77%	122.68%	-126.70%	49.05%	74.53%	100.00%	-
DY	1.72	2.25	11.70	0.00	1.73	2.94	3.13	-9.49%
YoY %	-23.56%	-80.77%	0.00%	0.00%	-41.16%	-6.07%	-	-
Horiz. %	54.95%	71.88%	373.80%	0.00%	55.27%	93.93%	100.00%	-
P/NAPS	1.73	1.26	0.58	0.81	1.90	1.19	1.25	5.56%
YoY %	37.30%	117.24%	-28.40%	-57.37%	59.66%	-4.80%	-	-
Horiz. %	138.40%	100.80%	46.40%	64.80%	152.00%	95.20%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	27/05/11	26/05/10	26/05/09	27/05/08	30/05/07	30/05/06	19/05/05	-
Price	6.20	4.48	4.07	4.18	8.10	5.55	4.78	-
P/RPS	2.24	1.47	0.78	0.77	1.79	1.37	1.14	11.90%
YoY %	52.38%	88.46%	1.30%	-56.98%	30.66%	20.18%	-	-
Horiz. %	196.49%	128.95%	68.42%	67.54%	157.02%	120.18%	100.00%	-
P/EPS	27.40	17.77	12.39	-8.45	21.33	16.31	11.12	16.21%
YoY %	54.19%	43.42%	246.63%	-139.62%	30.78%	46.67%	-	-
Horiz. %	246.40%	159.80%	111.42%	-75.99%	191.82%	146.67%	100.00%	-
EY	3.65	5.63	8.07	-11.83	4.69	6.13	8.99	-13.94%
YoY %	-35.17%	-30.24%	168.22%	-352.24%	-23.49%	-31.81%	-	-
Horiz. %	40.60%	62.63%	89.77%	-131.59%	52.17%	68.19%	100.00%	-
DY	1.77	2.46	8.60	0.00	1.85	2.70	3.14	-9.10%
YoY %	-28.05%	-71.40%	0.00%	0.00%	-31.48%	-14.01%	-	-
Horiz. %	56.37%	78.34%	273.89%	0.00%	58.92%	85.99%	100.00%	-
P/NAPS	1.68	1.16	0.79	0.78	1.78	1.29	1.24	5.18%
YoY %	44.83%	46.84%	1.28%	-56.18%	37.98%	4.03%	-	-
Horiz. %	135.48%	93.55%	63.71%	62.90%	143.55%	104.03%	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