[IJM] QoQ Annualized Quarter Result on 30-Jun-2019 [#1]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

28-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2020

Quarter

30-Jun-2019 [#1]

Profit Trend

QoQ- -43.26%

YoY- -5.32%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Annualized Quarter Result
Revenue	6,605,101	6,077,530	6,235,572	6,174,232	5,655,661	5,680,974	5,506,964	12.87%
YoY %	8.68%	-2.53%	0.99%	9.17%	-0.45%	3.16%	-	-
Horiz. %	119.94%	110.36%	113.23%	112.12%	102.70%	103.16%	100.00%	-
PBT	517,765	561,598	515,222	573,600	647,988	421,821	278,120	51.27%
YoY %	-7.81%	9.00%	-10.18%	-11.48%	53.62%	51.67%	-	-
Horiz. %	186.17%	201.93%	185.25%	206.24%	232.99%	151.67%	100.00%	-
Tax	-189,579	-227,836	-185,976	-251,716	-207,279	-190,142	-132,954	26.65%
YoY %	16.79%	-22.51%	26.12%	-21.44%	-9.01%	-43.01%	-	-
Horiz. %	142.59%	171.36%	139.88%	189.33%	155.90%	143.01%	100.00%	-
NP	328,186	333,762	329,246	321,884	440,709	231,678	145,166	72.16%
YoY %	-1.67%	1.37%	2.29%	-26.96%	90.22%	59.60%	-	-
Horiz. %	226.08%	229.92%	226.81%	221.74%	303.59%	159.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	250,590	239,057	259,052	237,696	418,916	237,473	169,364	29.81%
YoY %	4.82%	-7.72%	8.98%	-43.26%	76.41%	40.21%	-	-
Horiz. %	147.96%	141.15%	152.96%	140.35%	247.35%	140.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.61%	40.57%	36.10%	43.88%	31.99%	45.08%	47.80%	-
YoY %	-9.76%	12.38%	-17.73%	37.17%	-29.04%	-5.69%	-	-
Horiz. %	76.59%	84.87%	75.52%	91.80%	66.92%	94.31%	100.00%	-
Total Cost	6,276,915	5,743,768	5,906,326	5,852,348	5,214,952	5,449,296	5,361,798	11.06%
YoY %	9.28%	-2.75%	0.92%	12.22%	-4.30%	1.63%	-	-
Horiz. %	117.07%	107.12%	110.16%	109.15%	97.26%	101.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,618,048	9,581,753	9,618,040	9,537,437	9,536,001	9,343,717	9,232,623	2.76%
YoY %	0.38%	-0.38%	0.85%	0.02%	2.06%	1.20%	-	-
Horiz. %	104.17%	103.78%	104.17%	103.30%	103.29%	101.20%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Dividend
Div	108,883	96,785	145,177	-	145,034	96,951	145,395	-17.51%
YoY %	12.50%	-33.33%	0.00%	-	49.60%	-33.32%	-	-
Horiz. %	74.89%	66.57%	99.85%	-	99.75%	66.68%	100.00%	-
Div Payout %	43.45%	40.49%	56.04%	-	34.62%	40.83%	85.85%	-
YoY %	7.31%	-27.75%	0.00%	-	-15.21%	-52.44%	-	-
Horiz. %	50.61%	47.16%	65.28%	-	40.33%	47.56%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Equity
Net Worth	9,618,048	9,581,753	9,618,040	9,537,437	9,536,001	9,343,717	9,232,623	2.76%
YoY %	0.38%	-0.38%	0.85%	0.02%	2.06%	1.20%	-	-
Horiz. %	104.17%	103.78%	104.17%	103.30%	103.29%	101.20%	100.00%	-
NOSH	3,639,288	3,639,288	3,639,288	3,639,266	3,635,687	3,635,687	3,635,687	0.06%
YoY %	0.00%	0.00%	0.00%	0.10%	0.00%	0.00%	-	-
Horiz. %	100.10%	100.10%	100.10%	100.10%	100.00%	100.00%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Ratio Analysis
NP Margin	4.97%	5.49%	5.28%	5.21%	7.79%	4.08%	2.64%	-
YoY %	-9.47%	3.98%	1.34%	-33.12%	90.93%	54.55%	-	-
Horiz. %	188.26%	207.95%	200.00%	197.35%	295.08%	154.55%	100.00%	-
ROE	2.61%	2.49%	2.69%	2.49%	4.39%	2.54%	1.83%	-
YoY %	4.82%	-7.43%	8.03%	-43.28%	72.83%	38.80%	-	-
Horiz. %	142.62%	136.07%	146.99%	136.07%	239.89%	138.80%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Per Share
RPS	181.99	167.45	171.80	170.26	155.98	156.26	151.50	12.99%
YoY %	8.68%	-2.53%	0.90%	9.16%	-0.18%	3.14%	-	-
Horiz. %	120.13%	110.53%	113.40%	112.38%	102.96%	103.14%	100.00%	-
EPS	6.91	6.59	7.14	6.56	11.56	6.53	4.66	30.00%
YoY %	4.86%	-7.70%	8.84%	-43.25%	77.03%	40.13%	-	-
Horiz. %	148.28%	141.42%	153.22%	140.77%	248.07%	140.13%	100.00%	-
DPS	3.00	2.67	4.00	0.00	4.00	2.67	4.00	-17.43%
YoY %	12.36%	-33.25%	0.00%	0.00%	49.81%	-33.25%	-	-
Horiz. %	75.00%	66.75%	100.00%	0.00%	100.00%	66.75%	100.00%	-
NAPS	2.65	2.64	2.65	2.63	2.63	2.57	2.54	2.86%
YoY %	0.38%	-0.38%	0.76%	0.00%	2.33%	1.18%	-	-
Horiz. %	104.33%	103.94%	104.33%	103.54%	103.54%	101.18%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,639,266
RPS	181.08	166.62	170.95	169.27	155.05	155.75	150.98	12.87%
YoY %	8.68%	-2.53%	0.99%	9.17%	-0.45%	3.16%	-	-
Horiz. %	119.94%	110.36%	113.23%	112.11%	102.70%	103.16%	100.00%	-
EPS	6.87	6.55	7.10	6.52	11.48	6.51	4.64	29.87%
YoY %	4.89%	-7.75%	8.90%	-43.21%	76.34%	40.30%	-	-
Horiz. %	148.06%	141.16%	153.02%	140.52%	247.41%	140.30%	100.00%	-
DPS	2.99	2.65	3.98	0.00	3.98	2.66	3.99	-17.48%
YoY %	12.83%	-33.42%	0.00%	0.00%	49.62%	-33.33%	-	-
Horiz. %	74.94%	66.42%	99.75%	0.00%	99.75%	66.67%	100.00%	-
NAPS	2.6368	2.6269	2.6368	2.6147	2.6143	2.5616	2.5312	2.75%
YoY %	0.38%	-0.38%	0.85%	0.02%	2.06%	1.20%	-	-
Horiz. %	104.17%	103.78%	104.17%	103.30%	103.28%	101.20%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	-
Price	1.59	2.17	2.19	2.40	2.22	1.62	1.80	-
P/RPS	0.87	1.30	1.27	1.41	1.42	1.04	1.19	-18.82%
YoY %	-33.08%	2.36%	-9.93%	-0.70%	36.54%	-12.61%	-	-
Horiz. %	73.11%	109.24%	106.72%	118.49%	119.33%	87.39%	100.00%	-
P/EPS	23.03	32.95	30.68	36.62	19.21	24.80	38.63	-29.14%
YoY %	-30.11%	7.40%	-16.22%	90.63%	-22.54%	-35.80%	-	-
Horiz. %	59.62%	85.30%	79.42%	94.80%	49.73%	64.20%	100.00%	-
EY	4.34	3.04	3.26	2.73	5.20	4.03	2.59	41.03%
YoY %	42.76%	-6.75%	19.41%	-47.50%	29.03%	55.60%	-	-
Horiz. %	167.57%	117.37%	125.87%	105.41%	200.77%	155.60%	100.00%	-
DY	1.89	1.23	1.83	0.00	1.80	1.65	2.22	-10.16%
YoY %	53.66%	-32.79%	0.00%	0.00%	9.09%	-25.68%	-	-
Horiz. %	85.14%	55.41%	82.43%	0.00%	81.08%	74.32%	100.00%	-
P/NAPS	0.60	0.82	0.83	0.91	0.84	0.63	0.71	-10.60%
YoY %	-26.83%	-1.20%	-8.79%	8.33%	33.33%	-11.27%	-	-
Horiz. %	84.51%	115.49%	116.90%	128.17%	118.31%	88.73%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	26/06/20	25/02/20	26/11/19	28/08/19	29/05/19	26/02/19	26/11/18	-
Price	1.80	2.15	2.09	2.19	2.01	1.97	1.82	-
P/RPS	0.99	1.28	1.22	1.29	1.29	1.26	1.20	-12.02%
YoY %	-22.66%	4.92%	-5.43%	0.00%	2.38%	5.00%	-	-
Horiz. %	82.50%	106.67%	101.67%	107.50%	107.50%	105.00%	100.00%	-
P/EPS	26.07	32.64	29.28	33.41	17.40	30.16	39.06	-23.60%
YoY %	-20.13%	11.48%	-12.36%	92.01%	-42.31%	-22.79%	-	-
Horiz. %	66.74%	83.56%	74.96%	85.54%	44.55%	77.21%	100.00%	-
EY	3.84	3.06	3.42	2.99	5.75	3.32	2.56	31.00%
YoY %	25.49%	-10.53%	14.38%	-48.00%	73.19%	29.69%	-	-
Horiz. %	150.00%	119.53%	133.59%	116.80%	224.61%	129.69%	100.00%	-
DY	1.67	1.24	1.91	0.00	1.99	1.35	2.20	-16.77%
YoY %	34.68%	-35.08%	0.00%	0.00%	47.41%	-38.64%	-	-
Horiz. %	75.91%	56.36%	86.82%	0.00%	90.45%	61.36%	100.00%	-
P/NAPS	0.68	0.81	0.79	0.83	0.76	0.77	0.72	-3.73%
YoY %	-16.05%	2.53%	-4.82%	9.21%	-1.30%	6.94%	-	-
Horiz. %	94.44%	112.50%	109.72%	115.28%	105.56%	106.94%	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