[IJM] YoY TTM Result on 31-Mar-2011 [#4]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

27-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Mar-2011

Quarter

31-Mar-2011 [#4]

Profit Trend

QoQ- -30.78%

YoY- -8.45%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
TTM Result
Revenue	6,006,481	4,663,406	4,517,860	3,720,717	4,013,530	4,601,294	4,637,173	4.40%
YoY %	28.80%	3.22%	21.42%	-7.30%	-12.77%	-0.77%	-	-
Horiz. %	129.53%	100.57%	97.43%	80.24%	86.55%	99.23%	100.00%	-
PBT	1,416,314	835,848	801,591	659,731	578,024	528,670	-129,253	-
YoY %	69.45%	4.27%	21.50%	14.14%	9.34%	509.02%	-	-
Horiz. %	-1,095.77%	-646.68%	-620.17%	-510.42%	-447.20%	-409.02%	100.00%	-
Tax	-340,658	-273,643	-251,105	-197,194	-154,860	-126,703	-155,314	13.97%
YoY %	-24.49%	-8.98%	-27.34%	-27.34%	-22.22%	18.42%	-	-
Horiz. %	219.34%	176.19%	161.68%	126.96%	99.71%	81.58%	100.00%	-
NP	1,075,656	562,205	550,486	462,537	423,164	401,967	-284,567	-
YoY %	91.33%	2.13%	19.01%	9.30%	5.27%	241.26%	-	-
Horiz. %	-378.00%	-197.57%	-193.45%	-162.54%	-148.70%	-141.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	829,599	420,892	409,076	304,491	332,580	290,212	-404,872	-
YoY %	97.10%	2.89%	34.35%	-8.45%	14.60%	171.68%	-	-
Horiz. %	-204.90%	-103.96%	-101.04%	-75.21%	-82.14%	-71.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.05%	32.74%	31.33%	29.89%	26.79%	23.97%	-	-
YoY %	-26.54%	4.50%	4.82%	11.57%	11.76%	0.00%	-	-
Horiz. %	100.33%	136.59%	130.71%	124.70%	111.76%	100.00%	-	-
Total Cost	4,930,825	4,101,201	3,967,374	3,258,180	3,590,366	4,199,327	4,921,740	0.03%
YoY %	20.23%	3.37%	21.77%	-9.25%	-14.50%	-14.68%	-	-
Horiz. %	100.18%	83.33%	80.61%	66.20%	72.95%	85.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,708,910	5,613,429	5,348,938	5,069,080	5,114,914	4,828,057	4,626,343	6.38%
YoY %	19.52%	4.94%	5.52%	-0.90%	5.94%	4.36%	-	-
Horiz. %	145.02%	121.34%	115.62%	109.57%	110.56%	104.36%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	354,555	179,725	165,454	148,727	145,761	304,096	-	-
YoY %	97.28%	8.63%	11.25%	2.03%	-52.07%	0.00%	-	-
Horiz. %	116.59%	59.10%	54.41%	48.91%	47.93%	100.00%	-	-
Div Payout %	42.74%	42.70%	40.45%	48.84%	43.83%	104.78%	-	-
YoY %	0.09%	5.56%	-17.18%	11.43%	-58.17%	0.00%	-	-
Horiz. %	40.79%	40.75%	38.60%	46.61%	41.83%	100.00%	-	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	6,708,910	5,613,429	5,348,938	5,069,080	5,114,914	4,828,057	4,626,343	6.38%
YoY %	19.52%	4.94%	5.52%	-0.90%	5.94%	4.36%	-	-
Horiz. %	145.02%	121.34%	115.62%	109.57%	110.56%	104.36%	100.00%	-
NOSH	1,421,379	1,382,618	1,382,154	1,355,369	1,325,107	937,486	858,319	8.76%
YoY %	2.80%	0.03%	1.98%	2.28%	41.35%	9.22%	-	-
Horiz. %	165.60%	161.08%	161.03%	157.91%	154.38%	109.22%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	17.91%	12.06%	12.18%	12.43%	10.54%	8.74%	-6.14%	-
YoY %	48.51%	-0.99%	-2.01%	17.93%	20.59%	242.35%	-	-
Horiz. %	-291.69%	-196.42%	-198.37%	-202.44%	-171.66%	-142.35%	100.00%	-
ROE	12.37%	7.50%	7.65%	6.01%	6.50%	6.01%	-8.75%	-
YoY %	64.93%	-1.96%	27.29%	-7.54%	8.15%	168.69%	-	-
Horiz. %	-141.37%	-85.71%	-87.43%	-68.69%	-74.29%	-68.69%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	422.58	337.29	326.87	274.52	302.88	490.81	540.26	-4.01%
YoY %	25.29%	3.19%	19.07%	-9.36%	-38.29%	-9.15%	-	-
Horiz. %	78.22%	62.43%	60.50%	50.81%	56.06%	90.85%	100.00%	-
EPS	58.37	30.44	29.60	22.47	25.10	30.96	-47.17	-
YoY %	91.75%	2.84%	31.73%	-10.48%	-18.93%	165.63%	-	-
Horiz. %	-123.74%	-64.53%	-62.75%	-47.64%	-53.21%	-65.63%	100.00%	-
DPS	24.94	13.00	11.97	11.00	11.00	32.44	0.00	-
YoY %	91.85%	8.60%	8.82%	0.00%	-66.09%	0.00%	-	-
Horiz. %	76.88%	40.07%	36.90%	33.91%	33.91%	100.00%	-	-
NAPS	4.72	4.06	3.87	3.74	3.86	5.15	5.39	-2.18%
YoY %	16.26%	4.91%	3.48%	-3.11%	-25.05%	-4.45%	-	-
Horiz. %	87.57%	75.32%	71.80%	69.39%	71.61%	95.55%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,355,369
RPS	164.67	127.85	123.86	102.01	110.03	126.15	127.13	4.40%
YoY %	28.80%	3.22%	21.42%	-7.29%	-12.78%	-0.77%	-	-
Horiz. %	129.53%	100.57%	97.43%	80.24%	86.55%	99.23%	100.00%	-
EPS	22.74	11.54	11.22	8.35	9.12	7.96	-11.10	-
YoY %	97.05%	2.85%	34.37%	-8.44%	14.57%	171.71%	-	-
Horiz. %	-204.86%	-103.96%	-101.08%	-75.23%	-82.16%	-71.71%	100.00%	-
DPS	9.72	4.93	4.54	4.08	4.00	8.34	0.00	-
YoY %	97.16%	8.59%	11.27%	2.00%	-52.04%	0.00%	-	-
Horiz. %	116.55%	59.11%	54.44%	48.92%	47.96%	100.00%	-	-
NAPS	1.8393	1.539	1.4664	1.3897	1.4023	1.3236	1.2683	6.38%
YoY %	19.51%	4.95%	5.52%	-0.90%	5.95%	4.36%	-	-
Horiz. %	145.02%	121.34%	115.62%	109.57%	110.57%	104.36%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	6.14	5.45	5.63	6.41	4.88	2.99	4.36	-
P/RPS	1.45	1.62	1.72	2.34	1.61	0.61	0.81	10.18%
YoY %	-10.49%	-5.81%	-26.50%	45.34%	163.93%	-24.69%	-	-
Horiz. %	179.01%	200.00%	212.35%	288.89%	198.77%	75.31%	100.00%	-
P/EPS	10.52	17.90	19.02	28.53	19.44	9.66	-9.24	-
YoY %	-41.23%	-5.89%	-33.33%	46.76%	101.24%	204.55%	-	-
Horiz. %	-113.85%	-193.72%	-205.84%	-308.77%	-210.39%	-104.55%	100.00%	-
EY	9.51	5.59	5.26	3.50	5.14	10.35	-10.82	-
YoY %	70.13%	6.27%	50.29%	-31.91%	-50.34%	195.66%	-	-
Horiz. %	-87.89%	-51.66%	-48.61%	-32.35%	-47.50%	-95.66%	100.00%	-
DY	4.06	2.39	2.13	1.72	2.25	10.85	0.00	-
YoY %	69.87%	12.21%	23.84%	-23.56%	-79.26%	0.00%	-	-
Horiz. %	37.42%	22.03%	19.63%	15.85%	20.74%	100.00%	-	-
P/NAPS	1.30	1.34	1.45	1.71	1.26	0.58	0.81	8.20%
YoY %	-2.99%	-7.59%	-15.20%	35.71%	117.24%	-28.40%	-	-
Horiz. %	160.49%	165.43%	179.01%	211.11%	155.56%	71.60%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	27/05/14	28/05/13	29/05/12	27/05/11	26/05/10	26/05/09	27/05/08	-
Price	6.60	5.76	5.18	6.20	4.48	4.07	4.18	-
P/RPS	1.56	1.71	1.58	2.26	1.48	0.83	0.77	12.48%
YoY %	-8.77%	8.23%	-30.09%	52.70%	78.31%	7.79%	-	-
Horiz. %	202.60%	222.08%	205.19%	293.51%	192.21%	107.79%	100.00%	-
P/EPS	11.31	18.92	17.50	27.60	17.85	13.15	-8.86	-
YoY %	-40.22%	8.11%	-36.59%	54.62%	35.74%	248.42%	-	-
Horiz. %	-127.65%	-213.54%	-197.52%	-311.51%	-201.47%	-148.42%	100.00%	-
EY	8.84	5.29	5.71	3.62	5.60	7.61	-11.28	-
YoY %	67.11%	-7.36%	57.73%	-35.36%	-26.41%	167.46%	-	-
Horiz. %	-78.37%	-46.90%	-50.62%	-32.09%	-49.65%	-67.46%	100.00%	-
DY	3.78	2.26	2.31	1.77	2.46	7.97	0.00	-
YoY %	67.26%	-2.16%	30.51%	-28.05%	-69.13%	0.00%	-	-
Horiz. %	47.43%	28.36%	28.98%	22.21%	30.87%	100.00%	-	-
P/NAPS	1.40	1.42	1.34	1.66	1.16	0.79	0.78	10.23%
YoY %	-1.41%	5.97%	-19.28%	43.10%	46.84%	1.28%	-	-
Horiz. %	179.49%	182.05%	171.79%	212.82%	148.72%	101.28%	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