[IJM] YoY TTM Result on 30-Sep-2006 [#2]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

15-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

30-Sep-2006 [#2]

Profit Trend

QoQ- 5.84%

YoY- 26.43%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/06/03	CAGR
TTM Result
Revenue	4,433,069	4,795,164	3,493,905	2,042,435	1,618,248	1,194,672	1,557,568	18.19%
YoY %	-7.55%	37.24%	71.07%	26.21%	35.46%	-23.30%	-	-
Horiz. %	284.61%	307.86%	224.32%	131.13%	103.90%	76.70%	100.00%	-
PBT	448,416	736,641	-374,082	305,225	233,049	222,016	215,286	12.44%
YoY %	-39.13%	296.92%	-222.56%	30.97%	4.97%	3.13%	-	-
Horiz. %	208.29%	342.17%	-173.76%	141.78%	108.25%	103.13%	100.00%	-
Tax	-119,692	-159,755	-119,242	-80,217	-70,875	-69,778	-78,526	6.96%
YoY %	25.08%	-33.98%	-48.65%	-13.18%	-1.57%	11.14%	-	-
Horiz. %	152.42%	203.44%	151.85%	102.15%	90.26%	88.86%	100.00%	-
NP	328,724	576,886	-493,324	225,008	162,174	152,238	136,760	15.04%
YoY %	-43.02%	216.94%	-319.25%	38.74%	6.53%	11.32%	-	-
Horiz. %	240.37%	421.82%	-360.72%	164.53%	118.58%	111.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	248,856	429,197	-561,971	184,236	145,719	152,238	136,760	10.03%
YoY %	-42.02%	176.37%	-405.03%	26.43%	-4.28%	11.32%	-	-
Horiz. %	181.97%	313.83%	-410.92%	134.71%	106.55%	111.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.69%	21.69%	-	26.28%	30.41%	31.43%	36.48%	-
YoY %	23.05%	0.00%	-	-13.58%	-3.25%	-13.84%	-	-
Horiz. %	73.16%	59.46%	-	72.04%	83.36%	86.16%	100.00%	-
Total Cost	4,104,345	4,218,278	3,987,229	1,817,427	1,456,074	1,042,434	1,420,808	18.47%
YoY %	-2.70%	5.79%	119.39%	24.82%	39.68%	-26.63%	-	-
Horiz. %	288.87%	296.89%	280.63%	127.92%	102.48%	73.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,884,212	4,803,270	4,330,699	2,190,546	1,888,284	1,678,901	1,487,154	20.92%
YoY %	1.69%	10.91%	97.70%	16.01%	12.47%	12.89%	-	-
Horiz. %	328.43%	322.98%	291.21%	147.30%	126.97%	112.89%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/06/03	CAGR
Dividend
Div	46,874	257,222	27,747	97,458	23,427	59,160	43,649	1.14%
YoY %	-81.78%	827.03%	-71.53%	316.01%	-60.40%	35.54%	-	-
Horiz. %	107.39%	589.30%	63.57%	223.28%	53.67%	135.54%	100.00%	-
Div Payout %	18.84%	59.93%	0.00%	52.90%	16.08%	38.86%	31.92%	-
YoY %	-68.56%	0.00%	0.00%	228.98%	-58.62%	21.74%	-	-
Horiz. %	59.02%	187.75%	0.00%	165.73%	50.38%	121.74%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/06/03	CAGR
Equity
Net Worth	4,884,212	4,803,270	4,330,699	2,190,546	1,888,284	1,678,901	1,487,154	20.92%
YoY %	1.69%	10.91%	97.70%	16.01%	12.47%	12.89%	-	-
Horiz. %	328.43%	322.98%	291.21%	147.30%	126.97%	112.89%	100.00%	-
NOSH	939,271	857,726	852,499	495,598	468,556	442,981	368,107	16.14%
YoY %	9.51%	0.61%	72.01%	5.77%	5.77%	20.34%	-	-
Horiz. %	255.16%	233.01%	231.59%	134.63%	127.29%	120.34%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/06/03	CAGR
Ratio Analysis
NP Margin	7.42%	12.03%	-14.12%	11.02%	10.02%	12.74%	8.78%	-
YoY %	-38.32%	185.20%	-228.13%	9.98%	-21.35%	45.10%	-	-
Horiz. %	84.51%	137.02%	-160.82%	125.51%	114.12%	145.10%	100.00%	-
ROE	5.10%	8.94%	-12.98%	8.41%	7.72%	9.07%	9.20%	-
YoY %	-42.95%	168.88%	-254.34%	8.94%	-14.88%	-1.41%	-	-
Horiz. %	55.43%	97.17%	-141.09%	91.41%	83.91%	98.59%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/06/03	CAGR
Per Share
RPS	471.97	559.05	409.84	412.11	345.37	269.69	423.13	1.76%
YoY %	-15.58%	36.41%	-0.55%	19.32%	28.06%	-36.26%	-	-
Horiz. %	111.54%	132.12%	96.86%	97.40%	81.62%	63.74%	100.00%	-
EPS	26.49	50.04	-65.92	37.17	31.10	34.37	37.15	-5.26%
YoY %	-47.06%	175.91%	-277.35%	19.52%	-9.51%	-7.48%	-	-
Horiz. %	71.31%	134.70%	-177.44%	100.05%	83.71%	92.52%	100.00%	-
DPS	4.99	29.99	3.25	19.66	5.00	13.36	11.86	-12.92%
YoY %	-83.36%	822.77%	-83.47%	293.20%	-62.57%	12.65%	-	-
Horiz. %	42.07%	252.87%	27.40%	165.77%	42.16%	112.65%	100.00%	-
NAPS	5.20	5.60	5.08	4.42	4.03	3.79	4.04	4.11%
YoY %	-7.14%	10.24%	14.93%	9.68%	6.33%	-6.19%	-	-
Horiz. %	128.71%	138.61%	125.74%	109.41%	99.75%	93.81%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 495,598
RPS	121.53	131.46	95.79	55.99	44.37	32.75	42.70	18.19%
YoY %	-7.55%	37.24%	71.08%	26.19%	35.48%	-23.30%	-	-
Horiz. %	284.61%	307.87%	224.33%	131.12%	103.91%	76.70%	100.00%	-
EPS	6.82	11.77	-15.41	5.05	3.99	4.17	3.75	10.02%
YoY %	-42.06%	176.38%	-405.15%	26.57%	-4.32%	11.20%	-	-
Horiz. %	181.87%	313.87%	-410.93%	134.67%	106.40%	111.20%	100.00%	-
DPS	1.29	7.05	0.76	2.67	0.64	1.62	1.20	1.16%
YoY %	-81.70%	827.63%	-71.54%	317.19%	-60.49%	35.00%	-	-
Horiz. %	107.50%	587.50%	63.33%	222.50%	53.33%	135.00%	100.00%	-
NAPS	1.339	1.3168	1.1873	0.6006	0.5177	0.4603	0.4077	20.92%
YoY %	1.69%	10.91%	97.69%	16.01%	12.47%	12.90%	-	-
Horiz. %	328.43%	322.98%	291.22%	147.31%	126.98%	112.90%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/06/03	-
Price	4.50	3.36	7.95	6.20	4.86	4.60	4.80	-
P/RPS	0.95	0.60	1.94	1.50	1.41	1.71	1.13	-2.73%
YoY %	58.33%	-69.07%	29.33%	6.38%	-17.54%	51.33%	-	-
Horiz. %	84.07%	53.10%	171.68%	132.74%	124.78%	151.33%	100.00%	-
P/EPS	16.98	6.71	-12.06	16.68	15.63	13.39	12.92	4.46%
YoY %	153.06%	155.64%	-172.30%	6.72%	16.73%	3.64%	-	-
Horiz. %	131.42%	51.93%	-93.34%	129.10%	120.98%	103.64%	100.00%	-
EY	5.89	14.89	-8.29	6.00	6.40	7.47	7.74	-4.27%
YoY %	-60.44%	279.61%	-238.17%	-6.25%	-14.32%	-3.49%	-	-
Horiz. %	76.10%	192.38%	-107.11%	77.52%	82.69%	96.51%	100.00%	-
DY	1.11	8.93	0.41	3.17	1.03	2.90	2.47	-11.99%
YoY %	-87.57%	2,078.05%	-87.07%	207.77%	-64.48%	17.41%	-	-
Horiz. %	44.94%	361.54%	16.60%	128.34%	41.70%	117.41%	100.00%	-
P/NAPS	0.87	0.60	1.56	1.40	1.21	1.21	1.19	-4.88%
YoY %	45.00%	-61.54%	11.43%	15.70%	0.00%	1.68%	-	-
Horiz. %	73.11%	50.42%	131.09%	117.65%	101.68%	101.68%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	24/11/09	25/11/08	28/11/07	15/11/06	11/11/05	24/11/04	20/08/03	-
Price	4.63	1.71	7.90	6.65	4.68	4.66	4.86	-
P/RPS	0.98	0.31	1.93	1.61	1.36	1.73	1.15	-2.52%
YoY %	216.13%	-83.94%	19.88%	18.38%	-21.39%	50.43%	-	-
Horiz. %	85.22%	26.96%	167.83%	140.00%	118.26%	150.43%	100.00%	-
P/EPS	17.48	3.42	-11.98	17.89	15.05	13.56	13.08	4.74%
YoY %	411.11%	128.55%	-166.96%	18.87%	10.99%	3.67%	-	-
Horiz. %	133.64%	26.15%	-91.59%	136.77%	115.06%	103.67%	100.00%	-
EY	5.72	29.26	-8.34	5.59	6.65	7.37	7.64	-4.51%
YoY %	-80.45%	450.84%	-249.19%	-15.94%	-9.77%	-3.53%	-	-
Horiz. %	74.87%	382.98%	-109.16%	73.17%	87.04%	96.47%	100.00%	-
DY	1.08	17.54	0.41	2.96	1.07	2.87	2.44	-12.21%
YoY %	-93.84%	4,178.05%	-86.15%	176.64%	-62.72%	17.62%	-	-
Horiz. %	44.26%	718.85%	16.80%	121.31%	43.85%	117.62%	100.00%	-
P/NAPS	0.89	0.31	1.56	1.50	1.16	1.23	1.20	-4.66%
YoY %	187.10%	-80.13%	4.00%	29.31%	-5.69%	2.50%	-	-
Horiz. %	74.17%	25.83%	130.00%	125.00%	96.67%	102.50%	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