[IJM] QoQ Annualized Quarter Result on 30-Sep-2015 [#2]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

24-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Mar-2016

Quarter

30-Sep-2015 [#2]

Profit Trend

QoQ- -26.79%

YoY- 101.43%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Annualized Quarter Result
Revenue	5,252,916	5,128,198	5,281,525	5,042,406	4,728,972	5,448,282	5,340,578	-1.09%
YoY %	2.43%	-2.90%	4.74%	6.63%	-13.20%	2.02%	-	-
Horiz. %	98.36%	96.02%	98.89%	94.42%	88.55%	102.02%	100.00%	-
PBT	698,276	1,155,797	1,361,272	1,296,894	1,706,548	1,019,357	1,032,974	-22.99%
YoY %	-39.58%	-15.09%	4.96%	-24.00%	67.41%	-1.32%	-	-
Horiz. %	67.60%	111.89%	131.78%	125.55%	165.21%	98.68%	100.00%	-
Tax	-178,676	-274,262	-241,822	-206,192	-224,352	-306,316	-283,845	-26.57%
YoY %	34.85%	-13.41%	-17.28%	8.09%	26.76%	-7.92%	-	-
Horiz. %	62.95%	96.62%	85.20%	72.64%	79.04%	107.92%	100.00%	-
NP	519,600	881,535	1,119,449	1,090,702	1,482,196	713,041	749,129	-21.66%
YoY %	-41.06%	-21.25%	2.64%	-26.41%	107.87%	-4.82%	-	-
Horiz. %	69.36%	117.67%	149.43%	145.60%	197.86%	95.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	462,064	793,587	999,136	986,496	1,347,468	480,944	510,237	-6.40%
YoY %	-41.78%	-20.57%	1.28%	-26.79%	180.17%	-5.74%	-	-
Horiz. %	90.56%	155.53%	195.82%	193.34%	264.09%	94.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.59%	23.73%	17.76%	15.90%	13.15%	30.05%	27.48%	-
YoY %	7.84%	33.61%	11.70%	20.91%	-56.24%	9.35%	-	-
Horiz. %	93.12%	86.35%	64.63%	57.86%	47.85%	109.35%	100.00%	-
Total Cost	4,733,316	4,246,663	4,162,076	3,951,704	3,246,776	4,735,241	4,591,449	2.05%
YoY %	11.46%	2.03%	5.32%	21.71%	-31.43%	3.13%	-	-
Horiz. %	103.09%	92.49%	90.65%	86.07%	70.71%	103.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,861,009	9,000,176	8,956,540	8,916,269	8,585,762	8,283,497	6,908,445	18.06%
YoY %	-1.55%	0.49%	0.45%	3.85%	3.65%	19.90%	-	-
Horiz. %	128.26%	130.28%	129.65%	129.06%	124.28%	119.90%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	-	357,149	142,733	213,990	-	221,089	78,227	-
YoY %	-	150.22%	-33.30%	0.00%	-	182.62%	-	-
Horiz. %	-	456.55%	182.46%	273.55%	-	282.62%	100.00%	-
Div Payout %	-	45.00%	14.29%	21.69%	-	45.97%	15.33%	-
YoY %	-	214.91%	-34.12%	0.00%	-	199.87%	-	-
Horiz. %	-	293.54%	93.22%	141.49%	-	299.87%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	8,861,009	9,000,176	8,956,540	8,916,269	8,585,762	8,283,497	6,908,445	18.06%
YoY %	-1.55%	0.49%	0.45%	3.85%	3.65%	19.90%	-	-
Horiz. %	128.26%	130.28%	129.65%	129.06%	124.28%	119.90%	100.00%	-
NOSH	3,587,453	3,571,498	3,568,342	3,566,507	1,773,917	1,473,931	1,466,761	81.63%
YoY %	0.45%	0.09%	0.05%	101.05%	20.35%	0.49%	-	-
Horiz. %	244.58%	243.50%	243.28%	243.16%	120.94%	100.49%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	9.89%	17.19%	21.20%	21.63%	31.34%	13.09%	14.03%	-
YoY %	-42.47%	-18.92%	-1.99%	-30.98%	139.42%	-6.70%	-	-
Horiz. %	70.49%	122.52%	151.10%	154.17%	223.38%	93.30%	100.00%	-
ROE	5.21%	8.82%	11.16%	11.06%	15.69%	5.81%	7.39%	-
YoY %	-40.93%	-20.97%	0.90%	-29.51%	170.05%	-21.38%	-	-
Horiz. %	70.50%	119.35%	151.01%	149.66%	212.31%	78.62%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	146.42	143.59	148.01	141.38	266.58	369.64	364.11	-45.54%
YoY %	1.97%	-2.99%	4.69%	-46.97%	-27.88%	1.52%	-	-
Horiz. %	40.21%	39.44%	40.65%	38.83%	73.21%	101.52%	100.00%	-
EPS	12.88	22.22	28.00	27.66	75.96	32.63	34.79	-48.47%
YoY %	-42.03%	-20.64%	1.23%	-63.59%	132.79%	-6.21%	-	-
Horiz. %	37.02%	63.87%	80.48%	79.51%	218.34%	93.79%	100.00%	-
DPS	0.00	10.00	4.00	6.00	0.00	15.00	5.33	-
YoY %	0.00%	150.00%	-33.33%	0.00%	0.00%	181.43%	-	-
Horiz. %	0.00%	187.62%	75.05%	112.57%	0.00%	281.43%	100.00%	-
NAPS	2.47	2.52	2.51	2.50	4.84	5.62	4.71	-34.99%
YoY %	-1.98%	0.40%	0.40%	-48.35%	-13.88%	19.32%	-	-
Horiz. %	52.44%	53.50%	53.29%	53.08%	102.76%	119.32%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 3,570,342
RPS	144.01	140.59	144.80	138.24	129.65	149.37	146.41	-1.09%
YoY %	2.43%	-2.91%	4.75%	6.63%	-13.20%	2.02%	-	-
Horiz. %	98.36%	96.02%	98.90%	94.42%	88.55%	102.02%	100.00%	-
EPS	12.67	21.76	27.39	27.05	36.94	13.19	13.99	-6.39%
YoY %	-41.77%	-20.55%	1.26%	-26.77%	180.06%	-5.72%	-	-
Horiz. %	90.56%	155.54%	195.78%	193.35%	264.05%	94.28%	100.00%	-
DPS	0.00	9.79	3.91	5.87	0.00	6.06	2.14	-
YoY %	0.00%	150.38%	-33.39%	0.00%	0.00%	183.18%	-	-
Horiz. %	0.00%	457.48%	182.71%	274.30%	0.00%	283.18%	100.00%	-
NAPS	2.4293	2.4674	2.4555	2.4444	2.3538	2.271	1.894	18.06%
YoY %	-1.54%	0.48%	0.45%	3.85%	3.65%	19.90%	-	-
Horiz. %	128.26%	130.27%	129.65%	129.06%	124.28%	119.90%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	3.49	3.53	3.38	3.22	6.52	7.20	6.57	-
P/RPS	2.38	2.46	2.28	2.28	2.45	1.95	1.80	20.48%
YoY %	-3.25%	7.89%	0.00%	-6.94%	25.64%	8.33%	-	-
Horiz. %	132.22%	136.67%	126.67%	126.67%	136.11%	108.33%	100.00%	-
P/EPS	27.10	15.89	12.07	11.64	8.58	22.07	18.89	27.22%
YoY %	70.55%	31.65%	3.69%	35.66%	-61.12%	16.83%	-	-
Horiz. %	143.46%	84.12%	63.90%	61.62%	45.42%	116.83%	100.00%	-
EY	3.69	6.29	8.28	8.59	11.65	4.53	5.29	-21.36%
YoY %	-41.34%	-24.03%	-3.61%	-26.27%	157.17%	-14.37%	-	-
Horiz. %	69.75%	118.90%	156.52%	162.38%	220.23%	85.63%	100.00%	-
DY	0.00	2.83	1.18	1.86	0.00	2.08	0.81	-
YoY %	0.00%	139.83%	-36.56%	0.00%	0.00%	156.79%	-	-
Horiz. %	0.00%	349.38%	145.68%	229.63%	0.00%	256.79%	100.00%	-
P/NAPS	1.41	1.40	1.35	1.29	1.35	1.28	1.39	0.95%
YoY %	0.71%	3.70%	4.65%	-4.44%	5.47%	-7.91%	-	-
Horiz. %	101.44%	100.72%	97.12%	92.81%	97.12%	92.09%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	24/08/16	26/05/16	25/02/16	24/11/15	25/08/15	26/05/15	27/02/15	-
Price	3.40	3.44	3.41	3.31	6.05	6.97	7.18	-
P/RPS	2.32	2.40	2.30	2.34	2.27	1.89	1.97	11.52%
YoY %	-3.33%	4.35%	-1.71%	3.08%	20.11%	-4.06%	-	-
Horiz. %	117.77%	121.83%	116.75%	118.78%	115.23%	95.94%	100.00%	-
P/EPS	26.40	15.48	12.18	11.97	7.96	21.36	20.64	17.84%
YoY %	70.54%	27.09%	1.75%	50.38%	-62.73%	3.49%	-	-
Horiz. %	127.91%	75.00%	59.01%	57.99%	38.57%	103.49%	100.00%	-
EY	3.79	6.46	8.21	8.36	12.56	4.68	4.84	-15.05%
YoY %	-41.33%	-21.32%	-1.79%	-33.44%	168.38%	-3.31%	-	-
Horiz. %	78.31%	133.47%	169.63%	172.73%	259.50%	96.69%	100.00%	-
DY	0.00	2.91	1.17	1.81	0.00	2.15	0.74	-
YoY %	0.00%	148.72%	-35.36%	0.00%	0.00%	190.54%	-	-
Horiz. %	0.00%	393.24%	158.11%	244.59%	0.00%	290.54%	100.00%	-
P/NAPS	1.38	1.37	1.36	1.32	1.25	1.24	1.52	-6.24%
YoY %	0.73%	0.74%	3.03%	5.60%	0.81%	-18.42%	-	-
Horiz. %	90.79%	90.13%	89.47%	86.84%	82.24%	81.58%	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