[IJM] YoY TTM Result on 31-Mar-2009 [#4]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

26-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

31-Mar-2009 [#4]

Profit Trend

QoQ- -17.87%

YoY- 171.68%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	4,517,860	3,720,717	4,013,530	4,601,294	4,637,173	2,311,234	1,791,190	16.65%
YoY %	21.42%	-7.30%	-12.77%	-0.77%	100.64%	29.03%	-	-
Horiz. %	252.23%	207.72%	224.07%	256.88%	258.89%	129.03%	100.00%	-
PBT	801,591	659,731	578,024	528,670	-129,253	318,929	265,412	20.20%
YoY %	21.50%	14.14%	9.34%	509.02%	-140.53%	20.16%	-	-
Horiz. %	302.02%	248.57%	217.78%	199.19%	-48.70%	120.16%	100.00%	-
Tax	-251,105	-197,194	-154,860	-126,703	-155,314	-78,820	-73,121	22.80%
YoY %	-27.34%	-27.34%	-22.22%	18.42%	-97.05%	-7.79%	-	-
Horiz. %	343.41%	269.68%	211.79%	173.28%	212.41%	107.79%	100.00%	-
NP	550,486	462,537	423,164	401,967	-284,567	240,109	192,291	19.14%
YoY %	19.01%	9.30%	5.27%	241.26%	-218.52%	24.87%	-	-
Horiz. %	286.28%	240.54%	220.06%	209.04%	-147.99%	124.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	409,076	304,491	332,580	290,212	-404,872	194,336	155,453	17.48%
YoY %	34.35%	-8.45%	14.60%	171.68%	-308.34%	25.01%	-	-
Horiz. %	263.15%	195.87%	213.94%	186.69%	-260.45%	125.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.33%	29.89%	26.79%	23.97%	-	24.71%	27.55%	-
YoY %	4.82%	11.57%	11.76%	0.00%	-	-10.31%	-	-
Horiz. %	113.72%	108.49%	97.24%	87.01%	-	89.69%	100.00%	-
Total Cost	3,967,374	3,258,180	3,590,366	4,199,327	4,921,740	2,071,125	1,598,899	16.33%
YoY %	21.77%	-9.25%	-14.50%	-14.68%	137.64%	29.53%	-	-
Horiz. %	248.13%	203.78%	224.55%	262.64%	307.82%	129.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,348,938	5,069,080	5,114,914	4,828,057	4,626,343	2,530,545	2,232,085	15.66%
YoY %	5.52%	-0.90%	5.94%	4.36%	82.82%	13.37%	-	-
Horiz. %	239.64%	227.10%	229.15%	216.30%	207.27%	113.37%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	165,454	148,727	145,761	304,096	-	49,559	71,326	15.04%
YoY %	11.25%	2.03%	-52.07%	0.00%	-	-30.52%	-	-
Horiz. %	231.97%	208.52%	204.36%	426.35%	-	69.48%	100.00%	-
Div Payout %	40.45%	48.84%	43.83%	104.78%	-	25.50%	45.88%	-
YoY %	-17.18%	11.43%	-58.17%	0.00%	-	-44.42%	-	-
Horiz. %	88.16%	106.45%	95.53%	228.38%	-	55.58%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	5,348,938	5,069,080	5,114,914	4,828,057	4,626,343	2,530,545	2,232,085	15.66%
YoY %	5.52%	-0.90%	5.94%	4.36%	82.82%	13.37%	-	-
Horiz. %	239.64%	227.10%	229.15%	216.30%	207.27%	113.37%	100.00%	-
NOSH	1,382,154	1,355,369	1,325,107	937,486	858,319	554,944	478,988	19.29%
YoY %	1.98%	2.28%	41.35%	9.22%	54.67%	15.86%	-	-
Horiz. %	288.56%	282.97%	276.65%	195.72%	179.19%	115.86%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	12.18%	12.43%	10.54%	8.74%	-6.14%	10.39%	10.74%	-
YoY %	-2.01%	17.93%	20.59%	242.35%	-159.10%	-3.26%	-	-
Horiz. %	113.41%	115.74%	98.14%	81.38%	-57.17%	96.74%	100.00%	-
ROE	7.65%	6.01%	6.50%	6.01%	-8.75%	7.68%	6.96%	-
YoY %	27.29%	-7.54%	8.15%	168.69%	-213.93%	10.34%	-	-
Horiz. %	109.91%	86.35%	93.39%	86.35%	-125.72%	110.34%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	326.87	274.52	302.88	490.81	540.26	416.48	373.95	-2.21%
YoY %	19.07%	-9.36%	-38.29%	-9.15%	29.72%	11.37%	-	-
Horiz. %	87.41%	73.41%	80.99%	131.25%	144.47%	111.37%	100.00%	-
EPS	29.60	22.47	25.10	30.96	-47.17	35.02	32.45	-1.51%
YoY %	31.73%	-10.48%	-18.93%	165.63%	-234.69%	7.92%	-	-
Horiz. %	91.22%	69.24%	77.35%	95.41%	-145.36%	107.92%	100.00%	-
DPS	11.97	11.00	11.00	32.44	0.00	8.93	14.89	-3.56%
YoY %	8.82%	0.00%	-66.09%	0.00%	0.00%	-40.03%	-	-
Horiz. %	80.39%	73.88%	73.88%	217.86%	0.00%	59.97%	100.00%	-
NAPS	3.87	3.74	3.86	5.15	5.39	4.56	4.66	-3.04%
YoY %	3.48%	-3.11%	-25.05%	-4.45%	18.20%	-2.15%	-	-
Horiz. %	83.05%	80.26%	82.83%	110.52%	115.67%	97.85%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 937,486
RPS	123.86	102.01	110.03	126.15	127.13	63.36	49.11	16.65%
YoY %	21.42%	-7.29%	-12.78%	-0.77%	100.65%	29.02%	-	-
Horiz. %	252.21%	207.72%	224.05%	256.87%	258.87%	129.02%	100.00%	-
EPS	11.22	8.35	9.12	7.96	-11.10	5.33	4.26	17.49%
YoY %	34.37%	-8.44%	14.57%	171.71%	-308.26%	25.12%	-	-
Horiz. %	263.38%	196.01%	214.08%	186.85%	-260.56%	125.12%	100.00%	-
DPS	4.54	4.08	4.00	8.34	0.00	1.36	1.96	15.01%
YoY %	11.27%	2.00%	-52.04%	0.00%	0.00%	-30.61%	-	-
Horiz. %	231.63%	208.16%	204.08%	425.51%	0.00%	69.39%	100.00%	-
NAPS	1.4664	1.3897	1.4023	1.3236	1.2683	0.6938	0.6119	15.66%
YoY %	5.52%	-0.90%	5.95%	4.36%	82.80%	13.38%	-	-
Horiz. %	239.65%	227.11%	229.17%	216.31%	207.27%	113.38%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	5.63	6.41	4.88	2.99	4.36	8.65	5.10	-
P/RPS	1.72	2.34	1.61	0.61	0.81	2.08	1.36	3.98%
YoY %	-26.50%	45.34%	163.93%	-24.69%	-61.06%	52.94%	-	-
Horiz. %	126.47%	172.06%	118.38%	44.85%	59.56%	152.94%	100.00%	-
P/EPS	19.02	28.53	19.44	9.66	-9.24	24.70	15.71	3.23%
YoY %	-33.33%	46.76%	101.24%	204.55%	-137.41%	57.22%	-	-
Horiz. %	121.07%	181.60%	123.74%	61.49%	-58.82%	157.22%	100.00%	-
EY	5.26	3.50	5.14	10.35	-10.82	4.05	6.36	-3.11%
YoY %	50.29%	-31.91%	-50.34%	195.66%	-367.16%	-36.32%	-	-
Horiz. %	82.70%	55.03%	80.82%	162.74%	-170.13%	63.68%	100.00%	-
DY	2.13	1.72	2.25	10.85	0.00	1.03	2.92	-5.11%
YoY %	23.84%	-23.56%	-79.26%	0.00%	0.00%	-64.73%	-	-
Horiz. %	72.95%	58.90%	77.05%	371.58%	0.00%	35.27%	100.00%	-
P/NAPS	1.45	1.71	1.26	0.58	0.81	1.90	1.09	4.86%
YoY %	-15.20%	35.71%	117.24%	-28.40%	-57.37%	74.31%	-	-
Horiz. %	133.03%	156.88%	115.60%	53.21%	74.31%	174.31%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	29/05/12	27/05/11	26/05/10	26/05/09	27/05/08	30/05/07	30/05/06	-
Price	5.18	6.20	4.48	4.07	4.18	8.10	5.55	-
P/RPS	1.58	2.26	1.48	0.83	0.77	1.94	1.48	1.09%
YoY %	-30.09%	52.70%	78.31%	7.79%	-60.31%	31.08%	-	-
Horiz. %	106.76%	152.70%	100.00%	56.08%	52.03%	131.08%	100.00%	-
P/EPS	17.50	27.60	17.85	13.15	-8.86	23.13	17.10	0.38%
YoY %	-36.59%	54.62%	35.74%	248.42%	-138.31%	35.26%	-	-
Horiz. %	102.34%	161.40%	104.39%	76.90%	-51.81%	135.26%	100.00%	-
EY	5.71	3.62	5.60	7.61	-11.28	4.32	5.85	-0.40%
YoY %	57.73%	-35.36%	-26.41%	167.46%	-361.11%	-26.15%	-	-
Horiz. %	97.61%	61.88%	95.73%	130.09%	-192.82%	73.85%	100.00%	-
DY	2.31	1.77	2.46	7.97	0.00	1.10	2.68	-2.44%
YoY %	30.51%	-28.05%	-69.13%	0.00%	0.00%	-58.96%	-	-
Horiz. %	86.19%	66.04%	91.79%	297.39%	0.00%	41.04%	100.00%	-
P/NAPS	1.34	1.66	1.16	0.79	0.78	1.78	1.19	1.99%
YoY %	-19.28%	43.10%	46.84%	1.28%	-56.18%	49.58%	-	-
Horiz. %	112.61%	139.50%	97.48%	66.39%	65.55%	149.58%	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