[IJM] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

25-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Mar-2015

Quarter

30-Sep-2014 [#2]

Profit Trend

QoQ- -8.21%

YoY- -19.62%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Annualized Quarter Result
Revenue	4,728,972	5,448,282	5,340,578	5,331,986	5,492,152	6,006,481	5,807,329	-12.83%
YoY %	-13.20%	2.02%	0.16%	-2.92%	-8.56%	3.43%	-	-
Horiz. %	81.43%	93.82%	91.96%	91.81%	94.57%	103.43%	100.00%	-
PBT	1,706,548	1,019,357	1,032,974	993,258	1,034,544	1,416,314	1,491,509	9.42%
YoY %	67.41%	-1.32%	4.00%	-3.99%	-26.96%	-5.04%	-	-
Horiz. %	114.42%	68.34%	69.26%	66.59%	69.36%	94.96%	100.00%	-
Tax	-224,352	-306,316	-283,845	-291,904	-292,824	-340,658	-238,182	-3.91%
YoY %	26.76%	-7.92%	2.76%	0.31%	14.04%	-43.02%	-	-
Horiz. %	94.19%	128.61%	119.17%	122.56%	122.94%	143.02%	100.00%	-
NP	1,482,196	713,041	749,129	701,354	741,720	1,075,656	1,253,326	11.86%
YoY %	107.87%	-4.82%	6.81%	-5.44%	-31.04%	-14.18%	-	-
Horiz. %	118.26%	56.89%	59.77%	55.96%	59.18%	85.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,347,468	480,944	510,237	489,746	533,544	829,599	1,095,140	14.86%
YoY %	180.17%	-5.74%	4.18%	-8.21%	-35.69%	-24.25%	-	-
Horiz. %	123.04%	43.92%	46.59%	44.72%	48.72%	75.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.15%	30.05%	27.48%	29.39%	28.30%	24.05%	15.97%	-
YoY %	-56.24%	9.35%	-6.50%	3.85%	17.67%	50.59%	-	-
Horiz. %	82.34%	188.17%	172.07%	184.03%	177.21%	150.59%	100.00%	-
Total Cost	3,246,776	4,735,241	4,591,449	4,630,632	4,750,432	4,930,825	4,554,002	-20.24%
YoY %	-31.43%	3.13%	-0.85%	-2.52%	-3.66%	8.27%	-	-
Horiz. %	71.30%	103.98%	100.82%	101.68%	104.31%	108.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,585,762	8,283,497	6,908,445	6,821,462	6,633,172	6,630,049	6,299,808	22.99%
YoY %	3.65%	19.90%	1.28%	2.84%	0.05%	5.24%	-	-
Horiz. %	136.29%	131.49%	109.66%	108.28%	105.29%	105.24%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	-	221,089	78,227	116,606	-	351,167	74,664	-
YoY %	-	182.62%	-32.91%	0.00%	-	370.33%	-	-
Horiz. %	-	296.11%	104.77%	156.17%	-	470.33%	100.00%	-
Div Payout %	-	45.97%	15.33%	23.81%	-	42.33%	6.82%	-
YoY %	-	199.87%	-35.62%	0.00%	-	520.67%	-	-
Horiz. %	-	674.05%	224.78%	349.12%	-	620.67%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	8,585,762	8,283,497	6,908,445	6,821,462	6,633,172	6,630,049	6,299,808	22.99%
YoY %	3.65%	19.90%	1.28%	2.84%	0.05%	5.24%	-	-
Horiz. %	136.29%	131.49%	109.66%	108.28%	105.29%	105.24%	100.00%	-
NOSH	1,773,917	1,473,931	1,466,761	1,457,577	1,445,135	1,404,671	1,399,957	17.14%
YoY %	20.35%	0.49%	0.63%	0.86%	2.88%	0.34%	-	-
Horiz. %	126.71%	105.28%	104.77%	104.12%	103.23%	100.34%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	31.34%	13.09%	14.03%	13.15%	13.51%	17.91%	21.58%	-
YoY %	139.42%	-6.70%	6.69%	-2.66%	-24.57%	-17.01%	-	-
Horiz. %	145.23%	60.66%	65.01%	60.94%	62.60%	82.99%	100.00%	-
ROE	15.69%	5.81%	7.39%	7.18%	8.04%	12.51%	17.38%	-
YoY %	170.05%	-21.38%	2.92%	-10.70%	-35.73%	-28.02%	-	-
Horiz. %	90.28%	33.43%	42.52%	41.31%	46.26%	71.98%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	266.58	369.64	364.11	365.81	380.04	427.61	414.82	-25.59%
YoY %	-27.88%	1.52%	-0.46%	-3.74%	-11.12%	3.08%	-	-
Horiz. %	64.26%	89.11%	87.78%	88.19%	91.62%	103.08%	100.00%	-
EPS	75.96	32.63	34.79	33.60	36.92	59.06	78.23	-1.94%
YoY %	132.79%	-6.21%	3.54%	-8.99%	-37.49%	-24.50%	-	-
Horiz. %	97.10%	41.71%	44.47%	42.95%	47.19%	75.50%	100.00%	-
DPS	0.00	15.00	5.33	8.00	0.00	25.00	5.33	-
YoY %	0.00%	181.43%	-33.38%	0.00%	0.00%	369.04%	-	-
Horiz. %	0.00%	281.43%	100.00%	150.09%	0.00%	469.04%	100.00%	-
NAPS	4.84	5.62	4.71	4.68	4.59	4.72	4.50	4.98%
YoY %	-13.88%	19.32%	0.64%	1.96%	-2.75%	4.89%	-	-
Horiz. %	107.56%	124.89%	104.67%	104.00%	102.00%	104.89%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,468,866
RPS	129.65	149.37	146.41	146.18	150.57	164.67	159.21	-12.82%
YoY %	-13.20%	2.02%	0.16%	-2.92%	-8.56%	3.43%	-	-
Horiz. %	81.43%	93.82%	91.96%	91.82%	94.57%	103.43%	100.00%	-
EPS	36.94	13.19	13.99	13.43	14.63	22.74	30.02	14.87%
YoY %	180.06%	-5.72%	4.17%	-8.20%	-35.66%	-24.25%	-	-
Horiz. %	123.05%	43.94%	46.60%	44.74%	48.73%	75.75%	100.00%	-
DPS	0.00	6.06	2.14	3.20	0.00	9.63	2.05	-
YoY %	0.00%	183.18%	-33.13%	0.00%	0.00%	369.76%	-	-
Horiz. %	0.00%	295.61%	104.39%	156.10%	0.00%	469.76%	100.00%	-
NAPS	2.3538	2.271	1.894	1.8701	1.8185	1.8177	1.7271	22.99%
YoY %	3.65%	19.90%	1.28%	2.84%	0.04%	5.25%	-	-
Horiz. %	136.29%	131.49%	109.66%	108.28%	105.29%	105.25%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	6.52	7.20	6.57	6.47	6.70	6.14	5.88	-
P/RPS	2.45	1.95	1.80	1.77	1.76	1.44	1.42	43.99%
YoY %	25.64%	8.33%	1.69%	0.57%	22.22%	1.41%	-	-
Horiz. %	172.54%	137.32%	126.76%	124.65%	123.94%	101.41%	100.00%	-
P/EPS	8.58	22.07	18.89	19.26	18.15	10.40	7.52	9.21%
YoY %	-61.12%	16.83%	-1.92%	6.12%	74.52%	38.30%	-	-
Horiz. %	114.10%	293.48%	251.20%	256.12%	241.36%	138.30%	100.00%	-
EY	11.65	4.53	5.29	5.19	5.51	9.62	13.30	-8.47%
YoY %	157.17%	-14.37%	1.93%	-5.81%	-42.72%	-27.67%	-	-
Horiz. %	87.59%	34.06%	39.77%	39.02%	41.43%	72.33%	100.00%	-
DY	0.00	2.08	0.81	1.24	0.00	4.07	0.91	-
YoY %	0.00%	156.79%	-34.68%	0.00%	0.00%	347.25%	-	-
Horiz. %	0.00%	228.57%	89.01%	136.26%	0.00%	447.25%	100.00%	-
P/NAPS	1.35	1.28	1.39	1.38	1.46	1.30	1.31	2.03%
YoY %	5.47%	-7.91%	0.72%	-5.48%	12.31%	-0.76%	-	-
Horiz. %	103.05%	97.71%	106.11%	105.34%	111.45%	99.24%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	25/08/15	26/05/15	27/02/15	25/11/14	26/08/14	27/05/14	27/02/14	-
Price	6.05	6.97	7.18	6.70	6.57	6.60	5.80	-
P/RPS	2.27	1.89	1.97	1.83	1.73	1.54	1.40	38.13%
YoY %	20.11%	-4.06%	7.65%	5.78%	12.34%	10.00%	-	-
Horiz. %	162.14%	135.00%	140.71%	130.71%	123.57%	110.00%	100.00%	-
P/EPS	7.96	21.36	20.64	19.94	17.80	11.18	7.41	4.90%
YoY %	-62.73%	3.49%	3.51%	12.02%	59.21%	50.88%	-	-
Horiz. %	107.42%	288.26%	278.54%	269.10%	240.22%	150.88%	100.00%	-
EY	12.56	4.68	4.84	5.01	5.62	8.95	13.49	-4.66%
YoY %	168.38%	-3.31%	-3.39%	-10.85%	-37.21%	-33.65%	-	-
Horiz. %	93.11%	34.69%	35.88%	37.14%	41.66%	66.35%	100.00%	-
DY	0.00	2.15	0.74	1.19	0.00	3.79	0.92	-
YoY %	0.00%	190.54%	-37.82%	0.00%	0.00%	311.96%	-	-
Horiz. %	0.00%	233.70%	80.43%	129.35%	0.00%	411.96%	100.00%	-
P/NAPS	1.25	1.24	1.52	1.43	1.43	1.40	1.29	-2.08%
YoY %	0.81%	-18.42%	6.29%	0.00%	2.14%	8.53%	-	-
Horiz. %	96.90%	96.12%	117.83%	110.85%	110.85%	108.53%	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