[IJM] QoQ Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 40.21%
YoY- -47.4%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 6,235,572 6,174,232 5,655,661 5,680,974 5,506,964 5,777,264 6,026,948 2.29%
PBT 515,222 573,600 647,988 421,821 278,120 412,912 629,559 -12.49%
Tax -185,976 -251,716 -207,279 -190,142 -132,954 -169,644 -238,870 -15.35%
NP 329,246 321,884 440,709 231,678 145,166 243,268 390,689 -10.77%
-
NP to SH 259,052 237,696 418,916 237,473 169,364 251,056 349,809 -18.13%
-
Tax Rate 36.10% 43.88% 31.99% 45.08% 47.80% 41.08% 37.94% -
Total Cost 5,906,326 5,852,348 5,214,952 5,449,296 5,361,798 5,533,996 5,636,259 3.16%
-
Net Worth 9,618,040 9,537,437 9,536,001 9,343,717 9,232,623 9,217,200 9,507,036 0.77%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 145,177 - 145,034 96,951 145,395 - 217,718 -23.65%
Div Payout % 56.04% - 34.62% 40.83% 85.85% - 62.24% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 9,618,040 9,537,437 9,536,001 9,343,717 9,232,623 9,217,200 9,507,036 0.77%
NOSH 3,639,288 3,639,266 3,635,687 3,635,687 3,635,687 3,635,687 3,628,678 0.19%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.28% 5.21% 7.79% 4.08% 2.64% 4.21% 6.48% -
ROE 2.69% 2.49% 4.39% 2.54% 1.83% 2.72% 3.68% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 171.80 170.26 155.98 156.26 151.50 159.21 166.09 2.27%
EPS 7.14 6.56 11.56 6.53 4.66 6.92 9.65 -18.17%
DPS 4.00 0.00 4.00 2.67 4.00 0.00 6.00 -23.66%
NAPS 2.65 2.63 2.63 2.57 2.54 2.54 2.62 0.76%
Adjusted Per Share Value based on latest NOSH - 3,635,687
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 170.95 169.27 155.05 155.75 150.98 158.39 165.23 2.29%
EPS 7.10 6.52 11.48 6.51 4.64 6.88 9.59 -18.14%
DPS 3.98 0.00 3.98 2.66 3.99 0.00 5.97 -23.66%
NAPS 2.6368 2.6147 2.6143 2.5616 2.5312 2.5269 2.6064 0.77%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.19 2.40 2.22 1.62 1.80 1.79 2.68 -
P/RPS 1.27 1.41 1.42 1.04 1.19 1.12 1.61 -14.61%
P/EPS 30.68 36.62 19.21 24.80 38.63 25.87 27.80 6.78%
EY 3.26 2.73 5.20 4.03 2.59 3.87 3.60 -6.39%
DY 1.83 0.00 1.80 1.65 2.22 0.00 2.24 -12.59%
P/NAPS 0.83 0.91 0.84 0.63 0.71 0.70 1.02 -12.82%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 28/08/19 29/05/19 26/02/19 26/11/18 28/08/18 30/05/18 -
Price 2.09 2.19 2.01 1.97 1.82 1.93 1.84 -
P/RPS 1.22 1.29 1.29 1.26 1.20 1.21 1.11 6.49%
P/EPS 29.28 33.41 17.40 30.16 39.06 27.90 19.09 32.96%
EY 3.42 2.99 5.75 3.32 2.56 3.58 5.24 -24.73%
DY 1.91 0.00 1.99 1.35 2.20 0.00 3.26 -29.95%
P/NAPS 0.79 0.83 0.76 0.77 0.72 0.76 0.70 8.38%

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
Post a Comment