[IJM] QoQ Annualized Quarter Result on 30-Jun-2016 [#1]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

24-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

30-Jun-2016 [#1]

Profit Trend

QoQ- -41.78%

YoY- -65.71%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Annualized Quarter Result
Revenue	6,065,335	5,861,356	5,598,948	5,252,916	5,128,198	5,281,525	5,042,406	13.09%
YoY %	3.48%	4.69%	6.59%	2.43%	-2.90%	4.74%	-	-
Horiz. %	120.29%	116.24%	111.04%	104.17%	101.70%	104.74%	100.00%	-
PBT	1,010,010	846,397	867,764	698,276	1,155,797	1,361,272	1,296,894	-15.33%
YoY %	19.33%	-2.46%	24.27%	-39.58%	-15.09%	4.96%	-	-
Horiz. %	77.88%	65.26%	66.91%	53.84%	89.12%	104.96%	100.00%	-
Tax	-243,206	-220,314	-226,798	-178,676	-274,262	-241,822	-206,192	11.62%
YoY %	-10.39%	2.86%	-26.93%	34.85%	-13.41%	-17.28%	-	-
Horiz. %	117.95%	106.85%	109.99%	86.66%	133.01%	117.28%	100.00%	-
NP	766,804	626,082	640,966	519,600	881,535	1,119,449	1,090,702	-20.91%
YoY %	22.48%	-2.32%	23.36%	-41.06%	-21.25%	2.64%	-	-
Horiz. %	70.30%	57.40%	58.77%	47.64%	80.82%	102.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	653,773	557,025	558,822	462,064	793,587	999,136	986,496	-23.96%
YoY %	17.37%	-0.32%	20.94%	-41.78%	-20.57%	1.28%	-	-
Horiz. %	66.27%	56.47%	56.65%	46.84%	80.45%	101.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.08%	26.03%	26.14%	25.59%	23.73%	17.76%	15.90%	-
YoY %	-7.49%	-0.42%	2.15%	7.84%	33.61%	11.70%	-	-
Horiz. %	151.45%	163.71%	164.40%	160.94%	149.25%	111.70%	100.00%	-
Total Cost	5,298,531	5,235,273	4,957,982	4,733,316	4,246,663	4,162,076	3,951,704	21.57%
YoY %	1.21%	5.59%	4.75%	11.46%	2.03%	5.32%	-	-
Horiz. %	134.08%	132.48%	125.46%	119.78%	107.46%	105.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,468,188	9,139,821	9,061,978	8,861,009	9,000,176	8,956,540	8,916,269	4.08%
YoY %	3.59%	0.86%	2.27%	-1.55%	0.49%	0.45%	-	-
Horiz. %	106.19%	102.51%	101.63%	99.38%	100.94%	100.45%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	270,005	143,934	215,761	-	357,149	142,733	213,990	16.75%
YoY %	87.59%	-33.29%	0.00%	-	150.22%	-33.30%	-	-
Horiz. %	126.18%	67.26%	100.83%	-	166.90%	66.70%	100.00%	-
Div Payout %	41.30%	25.84%	38.61%	-	45.00%	14.29%	21.69%	-
YoY %	59.83%	-33.07%	0.00%	-	214.91%	-34.12%	-	-
Horiz. %	190.41%	119.13%	178.01%	-	207.47%	65.88%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	9,468,188	9,139,821	9,061,978	8,861,009	9,000,176	8,956,540	8,916,269	4.08%
YoY %	3.59%	0.86%	2.27%	-1.55%	0.49%	0.45%	-	-
Horiz. %	106.19%	102.51%	101.63%	99.38%	100.94%	100.45%	100.00%	-
NOSH	3,600,071	3,598,354	3,596,023	3,587,453	3,571,498	3,568,342	3,566,507	0.62%
YoY %	0.05%	0.06%	0.24%	0.45%	0.09%	0.05%	-	-
Horiz. %	100.94%	100.89%	100.83%	100.59%	100.14%	100.05%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	12.64%	10.68%	11.45%	9.89%	17.19%	21.20%	21.63%	-
YoY %	18.35%	-6.72%	15.77%	-42.47%	-18.92%	-1.99%	-	-
Horiz. %	58.44%	49.38%	52.94%	45.72%	79.47%	98.01%	100.00%	-
ROE	6.90%	6.09%	6.17%	5.21%	8.82%	11.16%	11.06%	-
YoY %	13.30%	-1.30%	18.43%	-40.93%	-20.97%	0.90%	-	-
Horiz. %	62.39%	55.06%	55.79%	47.11%	79.75%	100.90%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	168.48	162.89	155.70	146.42	143.59	148.01	141.38	12.38%
YoY %	3.43%	4.62%	6.34%	1.97%	-2.99%	4.69%	-	-
Horiz. %	119.17%	115.21%	110.13%	103.56%	101.56%	104.69%	100.00%	-
EPS	18.16	15.48	15.54	12.88	22.22	28.00	27.66	-24.44%
YoY %	17.31%	-0.39%	20.65%	-42.03%	-20.64%	1.23%	-	-
Horiz. %	65.65%	55.97%	56.18%	46.57%	80.33%	101.23%	100.00%	-
DPS	7.50	4.00	6.00	0.00	10.00	4.00	6.00	16.02%
YoY %	87.50%	-33.33%	0.00%	0.00%	150.00%	-33.33%	-	-
Horiz. %	125.00%	66.67%	100.00%	0.00%	166.67%	66.67%	100.00%	-
NAPS	2.63	2.54	2.52	2.47	2.52	2.51	2.50	3.43%
YoY %	3.54%	0.79%	2.02%	-1.98%	0.40%	0.40%	-	-
Horiz. %	105.20%	101.60%	100.80%	98.80%	100.80%	100.40%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,587,453
RPS	166.28	160.69	153.50	144.01	140.59	144.80	138.24	13.08%
YoY %	3.48%	4.68%	6.59%	2.43%	-2.91%	4.75%	-	-
Horiz. %	120.28%	116.24%	111.04%	104.17%	101.70%	104.75%	100.00%	-
EPS	17.92	15.27	15.32	12.67	21.76	27.39	27.05	-23.98%
YoY %	17.35%	-0.33%	20.92%	-41.77%	-20.55%	1.26%	-	-
Horiz. %	66.25%	56.45%	56.64%	46.84%	80.44%	101.26%	100.00%	-
DPS	7.40	3.95	5.92	0.00	9.79	3.91	5.87	16.68%
YoY %	87.34%	-33.28%	0.00%	0.00%	150.38%	-33.39%	-	-
Horiz. %	126.06%	67.29%	100.85%	0.00%	166.78%	66.61%	100.00%	-
NAPS	2.5958	2.5057	2.4844	2.4293	2.4674	2.4555	2.4444	4.08%
YoY %	3.60%	0.86%	2.27%	-1.54%	0.48%	0.45%	-	-
Horiz. %	106.19%	102.51%	101.64%	99.38%	100.94%	100.45%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	3.40	3.20	3.21	3.49	3.53	3.38	3.22	-
P/RPS	2.02	1.96	2.06	2.38	2.46	2.28	2.28	-7.74%
YoY %	3.06%	-4.85%	-13.45%	-3.25%	7.89%	0.00%	-	-
Horiz. %	88.60%	85.96%	90.35%	104.39%	107.89%	100.00%	100.00%	-
P/EPS	18.72	20.67	20.66	27.10	15.89	12.07	11.64	37.22%
YoY %	-9.43%	0.05%	-23.76%	70.55%	31.65%	3.69%	-	-
Horiz. %	160.82%	177.58%	177.49%	232.82%	136.51%	103.69%	100.00%	-
EY	5.34	4.84	4.84	3.69	6.29	8.28	8.59	-27.13%
YoY %	10.33%	0.00%	31.17%	-41.34%	-24.03%	-3.61%	-	-
Horiz. %	62.17%	56.34%	56.34%	42.96%	73.22%	96.39%	100.00%	-
DY	2.21	1.25	1.87	0.00	2.83	1.18	1.86	12.16%
YoY %	76.80%	-33.16%	0.00%	0.00%	139.83%	-36.56%	-	-
Horiz. %	118.82%	67.20%	100.54%	0.00%	152.15%	63.44%	100.00%	-
P/NAPS	1.29	1.26	1.27	1.41	1.40	1.35	1.29	0.00%
YoY %	2.38%	-0.79%	-9.93%	0.71%	3.70%	4.65%	-	-
Horiz. %	100.00%	97.67%	98.45%	109.30%	108.53%	104.65%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	25/05/17	23/02/17	28/11/16	24/08/16	26/05/16	25/02/16	24/11/15	-
Price	3.50	3.42	3.23	3.40	3.44	3.41	3.31	-
P/RPS	2.08	2.10	2.07	2.32	2.40	2.30	2.34	-7.54%
YoY %	-0.95%	1.45%	-10.78%	-3.33%	4.35%	-1.71%	-	-
Horiz. %	88.89%	89.74%	88.46%	99.15%	102.56%	98.29%	100.00%	-
P/EPS	19.27	22.09	20.79	26.40	15.48	12.18	11.97	37.31%
YoY %	-12.77%	6.25%	-21.25%	70.54%	27.09%	1.75%	-	-
Horiz. %	160.99%	184.54%	173.68%	220.55%	129.32%	101.75%	100.00%	-
EY	5.19	4.53	4.81	3.79	6.46	8.21	8.36	-27.20%
YoY %	14.57%	-5.82%	26.91%	-41.33%	-21.32%	-1.79%	-	-
Horiz. %	62.08%	54.19%	57.54%	45.33%	77.27%	98.21%	100.00%	-
DY	2.14	1.17	1.86	0.00	2.91	1.17	1.81	11.80%
YoY %	82.91%	-37.10%	0.00%	0.00%	148.72%	-35.36%	-	-
Horiz. %	118.23%	64.64%	102.76%	0.00%	160.77%	64.64%	100.00%	-
P/NAPS	1.33	1.35	1.28	1.38	1.37	1.36	1.32	0.50%
YoY %	-1.48%	5.47%	-7.25%	0.73%	0.74%	3.03%	-	-
Horiz. %	100.76%	102.27%	96.97%	104.55%	103.79%	103.03%	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