[IJM] YoY TTM Result on 30-Jun-2012 [#1]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

28-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Mar-2013

Quarter

30-Jun-2012 [#1]

Profit Trend

QoQ- -6.4%

YoY- 14.71%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	5,257,487	5,977,690	5,023,549	4,525,755	3,768,422	3,837,968	4,541,628	2.46%
YoY %	-12.05%	18.99%	11.00%	20.10%	-1.81%	-15.49%	-	-
Horiz. %	115.76%	131.62%	110.61%	99.65%	82.98%	84.51%	100.00%	-
PBT	1,187,358	1,418,183	926,400	766,196	686,584	628,917	486,236	16.03%
YoY %	-16.28%	53.09%	20.91%	11.60%	9.17%	29.34%	-	-
Horiz. %	244.19%	291.67%	190.52%	157.58%	141.20%	129.34%	100.00%	-
Tax	-289,198	-358,910	-281,896	-249,834	-197,648	-164,741	-127,152	14.67%
YoY %	19.42%	-27.32%	-12.83%	-26.40%	-19.97%	-29.56%	-	-
Horiz. %	227.44%	282.27%	221.70%	196.48%	155.44%	129.56%	100.00%	-
NP	898,160	1,059,273	644,504	516,362	488,936	464,176	359,084	16.50%
YoY %	-15.21%	64.35%	24.82%	5.61%	5.33%	29.27%	-	-
Horiz. %	250.13%	294.99%	179.49%	143.80%	136.16%	129.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	684,425	798,648	496,396	382,879	333,781	347,496	269,709	16.78%
YoY %	-14.30%	60.89%	29.65%	14.71%	-3.95%	28.84%	-	-
Horiz. %	253.76%	296.11%	184.05%	141.96%	123.76%	128.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.36%	25.31%	30.43%	32.61%	28.79%	26.19%	26.15%	-
YoY %	-3.75%	-16.83%	-6.69%	13.27%	9.93%	0.15%	-	-
Horiz. %	93.15%	96.79%	116.37%	124.70%	110.10%	100.15%	100.00%	-
Total Cost	4,359,327	4,918,417	4,379,045	4,009,393	3,279,486	3,373,792	4,182,544	0.69%
YoY %	-11.37%	12.32%	9.22%	22.26%	-2.80%	-19.34%	-	-
Horiz. %	104.23%	117.59%	104.70%	95.86%	78.41%	80.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,585,762	6,633,172	5,667,751	5,318,927	5,014,821	3,996,212	4,877,944	9.87%
YoY %	29.44%	17.03%	6.56%	6.06%	25.49%	-18.08%	-	-
Horiz. %	176.01%	135.98%	116.19%	109.04%	102.81%	81.92%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	223,279	354,555	179,725	165,454	148,727	145,761	261,306	-2.58%
YoY %	-37.03%	97.28%	8.63%	11.25%	2.03%	-44.22%	-	-
Horiz. %	85.45%	135.69%	68.78%	63.32%	56.92%	55.78%	100.00%	-
Div Payout %	32.62%	44.39%	36.21%	43.21%	44.56%	41.95%	96.88%	-
YoY %	-26.51%	22.59%	-16.20%	-3.03%	6.22%	-56.70%	-	-
Horiz. %	33.67%	45.82%	37.38%	44.60%	46.00%	43.30%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	8,585,762	6,633,172	5,667,751	5,318,927	5,014,821	3,996,212	4,877,944	9.87%
YoY %	29.44%	17.03%	6.56%	6.06%	25.49%	-18.08%	-	-
Horiz. %	176.01%	135.98%	116.19%	109.04%	102.81%	81.92%	100.00%	-
NOSH	1,773,917	1,445,135	1,389,154	1,381,539	1,351,703	1,332,070	938,066	11.19%
YoY %	22.75%	4.03%	0.55%	2.21%	1.47%	42.00%	-	-
Horiz. %	189.10%	154.05%	148.09%	147.28%	144.09%	142.00%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	17.08%	17.72%	12.83%	11.41%	12.97%	12.09%	7.91%	-
YoY %	-3.61%	38.11%	12.45%	-12.03%	7.28%	52.84%	-	-
Horiz. %	215.93%	224.02%	162.20%	144.25%	163.97%	152.84%	100.00%	-
ROE	7.97%	12.04%	8.76%	7.20%	6.66%	8.70%	5.53%	-
YoY %	-33.80%	37.44%	21.67%	8.11%	-23.45%	57.32%	-	-
Horiz. %	144.12%	217.72%	158.41%	130.20%	120.43%	157.32%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	296.38	413.64	361.63	327.59	278.79	288.12	484.15	-7.85%
YoY %	-28.35%	14.38%	10.39%	17.50%	-3.24%	-40.49%	-	-
Horiz. %	61.22%	85.44%	74.69%	67.66%	57.58%	59.51%	100.00%	-
EPS	38.58	55.26	35.73	27.71	24.69	26.09	28.75	5.02%
YoY %	-30.18%	54.66%	28.94%	12.23%	-5.37%	-9.25%	-	-
Horiz. %	134.19%	192.21%	124.28%	96.38%	85.88%	90.75%	100.00%	-
DPS	12.59	24.53	13.00	12.00	11.00	10.94	27.86	-12.39%
YoY %	-48.68%	88.69%	8.33%	9.09%	0.55%	-60.73%	-	-
Horiz. %	45.19%	88.05%	46.66%	43.07%	39.48%	39.27%	100.00%	-
NAPS	4.84	4.59	4.08	3.85	3.71	3.00	5.20	-1.18%
YoY %	5.45%	12.50%	5.97%	3.77%	23.67%	-42.31%	-	-
Horiz. %	93.08%	88.27%	78.46%	74.04%	71.35%	57.69%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,381,539
RPS	150.19	170.76	143.50	129.28	107.65	109.64	129.74	2.46%
YoY %	-12.05%	19.00%	11.00%	20.09%	-1.82%	-15.49%	-	-
Horiz. %	115.76%	131.62%	110.61%	99.65%	82.97%	84.51%	100.00%	-
EPS	19.55	22.81	14.18	10.94	9.53	9.93	7.70	16.79%
YoY %	-14.29%	60.86%	29.62%	14.80%	-4.03%	28.96%	-	-
Horiz. %	253.90%	296.23%	184.16%	142.08%	123.77%	128.96%	100.00%	-
DPS	6.38	10.13	5.13	4.73	4.25	4.16	7.46	-2.57%
YoY %	-37.02%	97.47%	8.46%	11.29%	2.16%	-44.24%	-	-
Horiz. %	85.52%	135.79%	68.77%	63.40%	56.97%	55.76%	100.00%	-
NAPS	2.4526	1.8949	1.6191	1.5194	1.4326	1.1416	1.3935	9.87%
YoY %	29.43%	17.03%	6.56%	6.06%	25.49%	-18.08%	-	-
Horiz. %	176.00%	135.98%	116.19%	109.03%	102.81%	81.92%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	6.52	6.70	5.65	5.02	6.45	4.92	4.14	-
P/RPS	2.20	1.62	1.56	1.53	2.31	1.71	0.86	16.93%
YoY %	35.80%	3.85%	1.96%	-33.77%	35.09%	98.84%	-	-
Horiz. %	255.81%	188.37%	181.40%	177.91%	268.60%	198.84%	100.00%	-
P/EPS	16.90	12.12	15.81	18.11	26.12	18.86	14.40	2.70%
YoY %	39.44%	-23.34%	-12.70%	-30.67%	38.49%	30.97%	-	-
Horiz. %	117.36%	84.17%	109.79%	125.76%	181.39%	130.97%	100.00%	-
EY	5.92	8.25	6.32	5.52	3.83	5.30	6.94	-2.61%
YoY %	-28.24%	30.54%	14.49%	44.13%	-27.74%	-23.63%	-	-
Horiz. %	85.30%	118.88%	91.07%	79.54%	55.19%	76.37%	100.00%	-
DY	1.93	3.66	2.30	2.39	1.71	2.22	6.73	-18.78%
YoY %	-47.27%	59.13%	-3.77%	39.77%	-22.97%	-67.01%	-	-
Horiz. %	28.68%	54.38%	34.18%	35.51%	25.41%	32.99%	100.00%	-
P/NAPS	1.35	1.46	1.38	1.30	1.74	1.64	0.80	9.10%
YoY %	-7.53%	5.80%	6.15%	-25.29%	6.10%	105.00%	-	-
Horiz. %	168.75%	182.50%	172.50%	162.50%	217.50%	205.00%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/15	26/08/14	27/08/13	28/08/12	24/08/11	25/08/10	25/08/09	-
Price	6.05	6.57	5.51	5.18	5.81	4.95	4.19	-
P/RPS	2.04	1.59	1.52	1.58	2.08	1.72	0.87	15.25%
YoY %	28.30%	4.61%	-3.80%	-24.04%	20.93%	97.70%	-	-
Horiz. %	234.48%	182.76%	174.71%	181.61%	239.08%	197.70%	100.00%	-
P/EPS	15.68	11.89	15.42	18.69	23.53	18.98	14.57	1.23%
YoY %	31.88%	-22.89%	-17.50%	-20.57%	23.97%	30.27%	-	-
Horiz. %	107.62%	81.61%	105.83%	128.28%	161.50%	130.27%	100.00%	-
EY	6.38	8.41	6.49	5.35	4.25	5.27	6.86	-1.20%
YoY %	-24.14%	29.58%	21.31%	25.88%	-19.35%	-23.18%	-	-
Horiz. %	93.00%	122.59%	94.61%	77.99%	61.95%	76.82%	100.00%	-
DY	2.08	3.73	2.36	2.32	1.89	2.21	6.65	-17.60%
YoY %	-44.24%	58.05%	1.72%	22.75%	-14.48%	-66.77%	-	-
Horiz. %	31.28%	56.09%	35.49%	34.89%	28.42%	33.23%	100.00%	-
P/NAPS	1.25	1.43	1.35	1.35	1.57	1.65	0.81	7.49%
YoY %	-12.59%	5.93%	0.00%	-14.01%	-4.85%	103.70%	-	-
Horiz. %	154.32%	176.54%	166.67%	166.67%	193.83%	203.70%	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