[IJM] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

26-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

31-Mar-2010 [#4]

Profit Trend

QoQ- 12.59%

YoY- 14.6%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Annualized Quarter Result
Revenue	4,663,406	4,517,860	3,720,717	4,013,530	4,601,294	4,637,172	2,311,234	12.39%
YoY %	3.22%	21.42%	-7.30%	-12.77%	-0.77%	100.64%	-	-
Horiz. %	201.77%	195.47%	160.98%	173.65%	199.08%	200.64%	100.00%	-
PBT	835,848	801,591	659,731	578,024	528,670	-144,848	318,929	17.40%
YoY %	4.27%	21.50%	14.14%	9.34%	464.98%	-145.42%	-	-
Horiz. %	262.08%	251.34%	206.86%	181.24%	165.76%	-45.42%	100.00%	-
Tax	-273,643	-251,105	-197,194	-154,860	-126,703	-155,314	-78,820	23.02%
YoY %	-8.98%	-27.34%	-27.34%	-22.22%	18.42%	-97.05%	-	-
Horiz. %	347.17%	318.58%	250.18%	196.47%	160.75%	197.05%	100.00%	-
NP	562,205	550,486	462,537	423,164	401,967	-300,162	240,109	15.21%
YoY %	2.13%	19.01%	9.30%	5.27%	233.92%	-225.01%	-	-
Horiz. %	234.15%	229.27%	192.64%	176.24%	167.41%	-125.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	420,892	409,076	304,491	332,580	290,212	-420,467	194,336	13.73%
YoY %	2.89%	34.35%	-8.45%	14.60%	169.02%	-316.36%	-	-
Horiz. %	216.58%	210.50%	156.68%	171.14%	149.34%	-216.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.74%	31.33%	29.89%	26.79%	23.97%	-	24.71%	-
YoY %	4.50%	4.82%	11.57%	11.76%	0.00%	-	-	-
Horiz. %	132.50%	126.79%	120.96%	108.42%	97.01%	-	100.00%	-
Total Cost	4,101,201	3,967,374	3,258,180	3,590,366	4,199,327	4,937,334	2,071,125	12.04%
YoY %	3.37%	21.77%	-9.25%	-14.50%	-14.95%	138.39%	-	-
Horiz. %	198.02%	191.56%	157.31%	173.35%	202.76%	238.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,610,051	5,305,375	4,978,684	5,092,260	4,551,132	4,583,974	2,333,260	15.72%
YoY %	5.74%	6.56%	-2.23%	11.89%	-0.72%	96.46%	-	-
Horiz. %	240.44%	227.38%	213.38%	218.25%	195.05%	196.46%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	179,632	164,507	148,014	145,116	309,211	-	76,751	15.21%
YoY %	9.19%	11.14%	2.00%	-53.07%	0.00%	-	-	-
Horiz. %	234.05%	214.34%	192.85%	189.07%	402.88%	-	100.00%	-
Div Payout %	42.68%	40.21%	48.61%	43.63%	106.55%	-	39.49%	-
YoY %	6.14%	-17.28%	11.41%	-59.05%	0.00%	-	-	-
Horiz. %	108.08%	101.82%	123.09%	110.48%	269.82%	-	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	5,610,051	5,305,375	4,978,684	5,092,260	4,551,132	4,583,974	2,333,260	15.72%
YoY %	5.74%	6.56%	-2.23%	11.89%	-0.72%	96.46%	-	-
Horiz. %	240.44%	227.38%	213.38%	218.25%	195.05%	196.46%	100.00%	-
NOSH	1,381,785	1,370,898	1,345,590	1,319,238	883,714	850,459	511,679	17.98%
YoY %	0.79%	1.88%	2.00%	49.28%	3.91%	66.21%	-	-
Horiz. %	270.05%	267.92%	262.98%	257.83%	172.71%	166.21%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	12.06%	12.18%	12.43%	10.54%	8.74%	-6.47%	10.39%	-
YoY %	-0.99%	-2.01%	17.93%	20.59%	235.09%	-162.27%	-	-
Horiz. %	116.07%	117.23%	119.63%	101.44%	84.12%	-62.27%	100.00%	-
ROE	7.50%	7.71%	6.12%	6.53%	6.38%	-9.17%	8.33%	-
YoY %	-2.72%	25.98%	-6.28%	2.35%	169.57%	-210.08%	-	-
Horiz. %	90.04%	92.56%	73.47%	78.39%	76.59%	-110.08%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	337.49	329.55	276.51	304.23	520.68	545.26	451.70	-4.73%
YoY %	2.41%	19.18%	-9.11%	-41.57%	-4.51%	20.71%	-	-
Horiz. %	74.72%	72.96%	61.22%	67.35%	115.27%	120.71%	100.00%	-
EPS	30.46	29.84	22.63	25.21	32.84	-49.44	37.98	-3.60%
YoY %	2.08%	31.86%	-10.23%	-23.23%	166.42%	-230.17%	-	-
Horiz. %	80.20%	78.57%	59.58%	66.38%	86.47%	-130.17%	100.00%	-
DPS	13.00	12.00	11.00	11.00	34.99	0.00	15.00	-2.35%
YoY %	8.33%	9.09%	0.00%	-68.56%	0.00%	0.00%	-	-
Horiz. %	86.67%	80.00%	73.33%	73.33%	233.27%	0.00%	100.00%	-
NAPS	4.06	3.87	3.70	3.86	5.15	5.39	4.56	-1.91%
YoY %	4.91%	4.59%	-4.15%	-25.05%	-4.45%	18.20%	-	-
Horiz. %	89.04%	84.87%	81.14%	84.65%	112.94%	118.20%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,325,107
RPS	133.22	129.06	106.29	114.65	131.44	132.47	66.02	12.40%
YoY %	3.22%	21.42%	-7.29%	-12.77%	-0.78%	100.65%	-	-
Horiz. %	201.79%	195.49%	161.00%	173.66%	199.09%	200.65%	100.00%	-
EPS	12.02	11.69	8.70	9.50	8.29	-12.01	5.55	13.73%
YoY %	2.82%	34.37%	-8.42%	14.60%	169.03%	-316.40%	-	-
Horiz. %	216.58%	210.63%	156.76%	171.17%	149.37%	-216.40%	100.00%	-
DPS	5.13	4.70	4.23	4.15	8.83	0.00	2.19	15.22%
YoY %	9.15%	11.11%	1.93%	-53.00%	0.00%	0.00%	-	-
Horiz. %	234.25%	214.61%	193.15%	189.50%	403.20%	0.00%	100.00%	-
NAPS	1.6026	1.5156	1.4222	1.4547	1.3001	1.3095	0.6665	15.73%
YoY %	5.74%	6.57%	-2.23%	11.89%	-0.72%	96.47%	-	-
Horiz. %	240.45%	227.40%	213.38%	218.26%	195.06%	196.47%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	5.45	5.63	6.41	4.88	2.99	4.36	8.65	-
P/RPS	1.61	1.71	2.32	1.60	0.57	0.80	1.92	-2.88%
YoY %	-5.85%	-26.29%	45.00%	180.70%	-28.75%	-58.33%	-	-
Horiz. %	83.85%	89.06%	120.83%	83.33%	29.69%	41.67%	100.00%	-
P/EPS	17.89	18.87	28.33	19.36	9.10	-8.82	22.78	-3.94%
YoY %	-5.19%	-33.39%	46.33%	112.75%	203.17%	-138.72%	-	-
Horiz. %	78.53%	82.84%	124.36%	84.99%	39.95%	-38.72%	100.00%	-
EY	5.59	5.30	3.53	5.17	10.98	-11.34	4.39	4.10%
YoY %	5.47%	50.14%	-31.72%	-52.91%	196.83%	-358.31%	-	-
Horiz. %	127.33%	120.73%	80.41%	117.77%	250.11%	-258.31%	100.00%	-
DY	2.39	2.13	1.72	2.25	11.70	0.00	1.73	5.52%
YoY %	12.21%	23.84%	-23.56%	-80.77%	0.00%	0.00%	-	-
Horiz. %	138.15%	123.12%	99.42%	130.06%	676.30%	0.00%	100.00%	-
P/NAPS	1.34	1.45	1.73	1.26	0.58	0.81	1.90	-5.64%
YoY %	-7.59%	-16.18%	37.30%	117.24%	-28.40%	-57.37%	-	-
Horiz. %	70.53%	76.32%	91.05%	66.32%	30.53%	42.63%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	28/05/13	29/05/12	27/05/11	26/05/10	26/05/09	27/05/08	30/05/07	-
Price	5.76	5.18	6.20	4.48	4.07	4.18	8.10	-
P/RPS	1.71	1.57	2.24	1.47	0.78	0.77	1.79	-0.75%
YoY %	8.92%	-29.91%	52.38%	88.46%	1.30%	-56.98%	-	-
Horiz. %	95.53%	87.71%	125.14%	82.12%	43.58%	43.02%	100.00%	-
P/EPS	18.91	17.36	27.40	17.77	12.39	-8.45	21.33	-1.98%
YoY %	8.93%	-36.64%	54.19%	43.42%	246.63%	-139.62%	-	-
Horiz. %	88.65%	81.39%	128.46%	83.31%	58.09%	-39.62%	100.00%	-
EY	5.29	5.76	3.65	5.63	8.07	-11.83	4.69	2.02%
YoY %	-8.16%	57.81%	-35.17%	-30.24%	168.22%	-352.24%	-	-
Horiz. %	112.79%	122.81%	77.83%	120.04%	172.07%	-252.24%	100.00%	-
DY	2.26	2.32	1.77	2.46	8.60	0.00	1.85	3.38%
YoY %	-2.59%	31.07%	-28.05%	-71.40%	0.00%	0.00%	-	-
Horiz. %	122.16%	125.41%	95.68%	132.97%	464.86%	0.00%	100.00%	-
P/NAPS	1.42	1.34	1.68	1.16	0.79	0.78	1.78	-3.69%
YoY %	5.97%	-20.24%	44.83%	46.84%	1.28%	-56.18%	-	-
Horiz. %	79.78%	75.28%	94.38%	65.17%	44.38%	43.82%	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