[IJM] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

27-Feb-2014

Admission Sponsor

Sponsor

Financial Year

31-Mar-2014

Quarter

31-Dec-2013 [#3]

Profit Trend

QoQ- 79.74%

YoY- 130.42%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Annualized Quarter Result
Revenue	5,331,986	5,492,152	6,006,481	5,807,329	5,626,920	5,607,316	4,663,406	9.33%
YoY %	-2.92%	-8.56%	3.43%	3.21%	0.35%	20.24%	-	-
Horiz. %	114.34%	117.77%	128.80%	124.53%	120.66%	120.24%	100.00%	-
PBT	993,258	1,034,544	1,416,314	1,491,509	928,642	1,027,068	835,848	12.17%
YoY %	-3.99%	-26.96%	-5.04%	60.61%	-9.58%	22.88%	-	-
Horiz. %	118.83%	123.77%	169.45%	178.44%	111.10%	122.88%	100.00%	-
Tax	-291,904	-292,824	-340,658	-238,182	-183,572	-219,816	-273,643	4.39%
YoY %	0.31%	14.04%	-43.02%	-29.75%	16.49%	19.67%	-	-
Horiz. %	106.67%	107.01%	124.49%	87.04%	67.08%	80.33%	100.00%	-
NP	701,354	741,720	1,075,656	1,253,326	745,070	807,252	562,205	15.86%
YoY %	-5.44%	-31.04%	-14.18%	68.22%	-7.70%	43.59%	-	-
Horiz. %	124.75%	131.93%	191.33%	222.93%	132.53%	143.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	489,746	533,544	829,599	1,095,140	609,282	657,348	420,892	10.61%
YoY %	-8.21%	-35.69%	-24.25%	79.74%	-7.31%	56.18%	-	-
Horiz. %	116.36%	126.77%	197.10%	260.20%	144.76%	156.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.39%	28.30%	24.05%	15.97%	19.77%	21.40%	32.74%	-
YoY %	3.85%	17.67%	50.59%	-19.22%	-7.62%	-34.64%	-	-
Horiz. %	89.77%	86.44%	73.46%	48.78%	60.38%	65.36%	100.00%	-
Total Cost	4,630,632	4,750,432	4,930,825	4,554,002	4,881,850	4,800,064	4,101,201	8.42%
YoY %	-2.52%	-3.66%	8.27%	-6.72%	1.70%	17.04%	-	-
Horiz. %	112.91%	115.83%	120.23%	111.04%	119.03%	117.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,821,462	6,633,172	6,630,049	6,299,808	5,791,388	5,667,751	5,610,051	13.90%
YoY %	2.84%	0.05%	5.24%	8.78%	2.18%	1.03%	-	-
Horiz. %	121.59%	118.24%	118.18%	112.30%	103.23%	101.03%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	116,606	-	351,167	74,664	111,641	-	179,632	-25.00%
YoY %	0.00%	-	370.33%	-33.12%	0.00%	-	-	-
Horiz. %	64.91%	-	195.49%	41.56%	62.15%	-	100.00%	-
Div Payout %	23.81%	-	42.33%	6.82%	18.32%	-	42.68%	-
YoY %	0.00%	-	520.67%	-62.77%	0.00%	-	-	-
Horiz. %	55.79%	-	99.18%	15.98%	42.92%	-	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	6,821,462	6,633,172	6,630,049	6,299,808	5,791,388	5,667,751	5,610,051	13.90%
YoY %	2.84%	0.05%	5.24%	8.78%	2.18%	1.03%	-	-
Horiz. %	121.59%	118.24%	118.18%	112.30%	103.23%	101.03%	100.00%	-
NOSH	1,457,577	1,445,135	1,404,671	1,399,957	1,395,515	1,389,154	1,381,785	3.62%
YoY %	0.86%	2.88%	0.34%	0.32%	0.46%	0.53%	-	-
Horiz. %	105.49%	104.58%	101.66%	101.32%	100.99%	100.53%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	13.15%	13.51%	17.91%	21.58%	13.24%	14.40%	12.06%	-
YoY %	-2.66%	-24.57%	-17.01%	62.99%	-8.06%	19.40%	-	-
Horiz. %	109.04%	112.02%	148.51%	178.94%	109.78%	119.40%	100.00%	-
ROE	7.18%	8.04%	12.51%	17.38%	10.52%	11.60%	7.50%	-
YoY %	-10.70%	-35.73%	-28.02%	65.21%	-9.31%	54.67%	-	-
Horiz. %	95.73%	107.20%	166.80%	231.73%	140.27%	154.67%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	365.81	380.04	427.61	414.82	403.21	403.65	337.49	5.51%
YoY %	-3.74%	-11.12%	3.08%	2.88%	-0.11%	19.60%	-	-
Horiz. %	108.39%	112.61%	126.70%	122.91%	119.47%	119.60%	100.00%	-
EPS	33.60	36.92	59.06	78.23	43.66	47.32	30.46	6.75%
YoY %	-8.99%	-37.49%	-24.50%	79.18%	-7.73%	55.35%	-	-
Horiz. %	110.31%	121.21%	193.89%	256.83%	143.34%	155.35%	100.00%	-
DPS	8.00	0.00	25.00	5.33	8.00	0.00	13.00	-27.62%
YoY %	0.00%	0.00%	369.04%	-33.38%	0.00%	0.00%	-	-
Horiz. %	61.54%	0.00%	192.31%	41.00%	61.54%	0.00%	100.00%	-
NAPS	4.68	4.59	4.72	4.50	4.15	4.08	4.06	9.92%
YoY %	1.96%	-2.75%	4.89%	8.43%	1.72%	0.49%	-	-
Horiz. %	115.27%	113.05%	116.26%	110.84%	102.22%	100.49%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,409,476
RPS	146.18	150.57	164.67	159.21	154.27	153.73	127.85	9.33%
YoY %	-2.92%	-8.56%	3.43%	3.20%	0.35%	20.24%	-	-
Horiz. %	114.34%	117.77%	128.80%	124.53%	120.66%	120.24%	100.00%	-
EPS	13.43	14.63	22.74	30.02	16.70	18.02	11.54	10.63%
YoY %	-8.20%	-35.66%	-24.25%	79.76%	-7.33%	56.15%	-	-
Horiz. %	116.38%	126.78%	197.05%	260.14%	144.71%	156.15%	100.00%	-
DPS	3.20	0.00	9.63	2.05	3.06	0.00	4.92	-24.91%
YoY %	0.00%	0.00%	369.76%	-33.01%	0.00%	0.00%	-	-
Horiz. %	65.04%	0.00%	195.73%	41.67%	62.20%	0.00%	100.00%	-
NAPS	1.8701	1.8185	1.8177	1.7271	1.5877	1.5538	1.538	13.90%
YoY %	2.84%	0.04%	5.25%	8.78%	2.18%	1.03%	-	-
Horiz. %	121.59%	118.24%	118.19%	112.30%	103.23%	101.03%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	6.47	6.70	6.14	5.88	5.78	5.65	5.45	-
P/RPS	1.77	1.76	1.44	1.42	1.43	1.40	1.61	6.51%
YoY %	0.57%	22.22%	1.41%	-0.70%	2.14%	-13.04%	-	-
Horiz. %	109.94%	109.32%	89.44%	88.20%	88.82%	86.96%	100.00%	-
P/EPS	19.26	18.15	10.40	7.52	13.24	11.94	17.89	5.03%
YoY %	6.12%	74.52%	38.30%	-43.20%	10.89%	-33.26%	-	-
Horiz. %	107.66%	101.45%	58.13%	42.03%	74.01%	66.74%	100.00%	-
EY	5.19	5.51	9.62	13.30	7.55	8.38	5.59	-4.82%
YoY %	-5.81%	-42.72%	-27.67%	76.16%	-9.90%	49.91%	-	-
Horiz. %	92.84%	98.57%	172.09%	237.92%	135.06%	149.91%	100.00%	-
DY	1.24	0.00	4.07	0.91	1.38	0.00	2.39	-35.40%
YoY %	0.00%	0.00%	347.25%	-34.06%	0.00%	0.00%	-	-
Horiz. %	51.88%	0.00%	170.29%	38.08%	57.74%	0.00%	100.00%	-
P/NAPS	1.38	1.46	1.30	1.31	1.39	1.38	1.34	1.97%
YoY %	-5.48%	12.31%	-0.76%	-5.76%	0.72%	2.99%	-	-
Horiz. %	102.99%	108.96%	97.01%	97.76%	103.73%	102.99%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	25/11/14	26/08/14	27/05/14	27/02/14	26/11/13	27/08/13	28/05/13	-
Price	6.70	6.57	6.60	5.80	5.59	5.51	5.76	-
P/RPS	1.83	1.73	1.54	1.40	1.39	1.37	1.71	4.62%
YoY %	5.78%	12.34%	10.00%	0.72%	1.46%	-19.88%	-	-
Horiz. %	107.02%	101.17%	90.06%	81.87%	81.29%	80.12%	100.00%	-
P/EPS	19.94	17.80	11.18	7.41	12.80	11.64	18.91	3.59%
YoY %	12.02%	59.21%	50.88%	-42.11%	9.97%	-38.45%	-	-
Horiz. %	105.45%	94.13%	59.12%	39.19%	67.69%	61.55%	100.00%	-
EY	5.01	5.62	8.95	13.49	7.81	8.59	5.29	-3.55%
YoY %	-10.85%	-37.21%	-33.65%	72.73%	-9.08%	62.38%	-	-
Horiz. %	94.71%	106.24%	169.19%	255.01%	147.64%	162.38%	100.00%	-
DY	1.19	0.00	3.79	0.92	1.43	0.00	2.26	-34.76%
YoY %	0.00%	0.00%	311.96%	-35.66%	0.00%	0.00%	-	-
Horiz. %	52.65%	0.00%	167.70%	40.71%	63.27%	0.00%	100.00%	-
P/NAPS	1.43	1.43	1.40	1.29	1.35	1.35	1.42	0.46%
YoY %	0.00%	2.14%	8.53%	-4.44%	0.00%	-4.93%	-	-
Horiz. %	100.70%	100.70%	98.59%	90.85%	95.07%	95.07%	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