[IJM] QoQ Cumulative Quarter Result on 30-Jun-2018 [#1]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

28-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Jun-2018 [#1]

Profit Trend

QoQ- -82.06%

YoY- -50.34%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Cumulative Result
Revenue	5,655,661	4,260,731	2,753,482	1,444,316	6,026,948	4,628,318	3,062,120	50.59%
YoY %	32.74%	54.74%	90.64%	-76.04%	30.22%	51.15%	-	-
Horiz. %	184.70%	139.14%	89.92%	47.17%	196.82%	151.15%	100.00%	-
PBT	647,988	316,366	139,060	103,228	629,559	551,903	379,477	42.90%
YoY %	104.82%	127.50%	34.71%	-83.60%	14.07%	45.44%	-	-
Horiz. %	170.76%	83.37%	36.65%	27.20%	165.90%	145.44%	100.00%	-
Tax	-207,279	-142,607	-66,477	-42,411	-238,870	-173,620	-111,284	51.44%
YoY %	-45.35%	-114.52%	-56.74%	82.25%	-37.58%	-56.02%	-	-
Horiz. %	186.26%	128.15%	59.74%	38.11%	214.65%	156.02%	100.00%	-
NP	440,709	173,759	72,583	60,817	390,689	378,283	268,193	39.29%
YoY %	153.63%	139.39%	19.35%	-84.43%	3.28%	41.05%	-	-
Horiz. %	164.33%	64.79%	27.06%	22.68%	145.67%	141.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	418,916	178,105	84,682	62,764	349,809	338,621	237,257	46.13%
YoY %	135.21%	110.32%	34.92%	-82.06%	3.30%	42.72%	-	-
Horiz. %	176.57%	75.07%	35.69%	26.45%	147.44%	142.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.99%	45.08%	47.80%	41.08%	37.94%	31.46%	29.33%	-
YoY %	-29.04%	-5.69%	16.36%	8.28%	20.60%	7.26%	-	-
Horiz. %	109.07%	153.70%	162.97%	140.06%	129.36%	107.26%	100.00%	-
Total Cost	5,214,952	4,086,972	2,680,899	1,383,499	5,636,259	4,250,035	2,793,927	51.65%
YoY %	27.60%	52.45%	93.78%	-75.45%	32.62%	52.12%	-	-
Horiz. %	186.65%	146.28%	95.95%	49.52%	201.73%	152.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,536,001	9,343,717	9,232,623	9,217,200	9,507,036	9,506,339	9,526,502	0.06%
YoY %	2.06%	1.20%	0.17%	-3.05%	0.01%	-0.21%	-	-
Horiz. %	100.10%	98.08%	96.92%	96.75%	99.80%	99.79%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	145,034	72,713	72,697	-	217,718	108,851	108,667	21.24%
YoY %	99.46%	0.02%	0.00%	-	100.01%	0.17%	-	-
Horiz. %	133.47%	66.91%	66.90%	-	200.35%	100.17%	100.00%	-
Div Payout %	34.62%	40.83%	85.85%	-	62.24%	32.15%	45.80%	-
YoY %	-15.21%	-52.44%	0.00%	-	93.59%	-29.80%	-	-
Horiz. %	75.59%	89.15%	187.45%	-	135.90%	70.20%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	9,536,001	9,343,717	9,232,623	9,217,200	9,507,036	9,506,339	9,526,502	0.06%
YoY %	2.06%	1.20%	0.17%	-3.05%	0.01%	-0.21%	-	-
Horiz. %	100.10%	98.08%	96.92%	96.75%	99.80%	99.79%	100.00%	-
NOSH	3,635,687	3,635,687	3,635,687	3,635,687	3,628,678	3,628,600	3,622,244	0.24%
YoY %	0.00%	0.00%	0.00%	0.19%	0.00%	0.18%	-	-
Horiz. %	100.37%	100.37%	100.37%	100.37%	100.18%	100.18%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	7.79%	4.08%	2.64%	4.21%	6.48%	8.17%	8.76%	-
YoY %	90.93%	54.55%	-37.29%	-35.03%	-20.69%	-6.74%	-	-
Horiz. %	88.93%	46.58%	30.14%	48.06%	73.97%	93.26%	100.00%	-
ROE	4.39%	1.91%	0.92%	0.68%	3.68%	3.56%	2.49%	-
YoY %	129.84%	107.61%	35.29%	-81.52%	3.37%	42.97%	-	-
Horiz. %	176.31%	76.71%	36.95%	27.31%	147.79%	142.97%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	155.98	117.19	75.75	39.80	166.09	127.56	84.54	50.48%
YoY %	33.10%	54.71%	90.33%	-76.04%	30.21%	50.89%	-	-
Horiz. %	184.50%	138.62%	89.60%	47.08%	196.46%	150.89%	100.00%	-
EPS	11.56	4.90	2.33	1.73	9.65	9.34	6.55	46.09%
YoY %	135.92%	110.30%	34.68%	-82.07%	3.32%	42.60%	-	-
Horiz. %	176.49%	74.81%	35.57%	26.41%	147.33%	142.60%	100.00%	-
DPS	4.00	2.00	2.00	0.00	6.00	3.00	3.00	21.16%
YoY %	100.00%	0.00%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	133.33%	66.67%	66.67%	0.00%	200.00%	100.00%	100.00%	-
NAPS	2.63	2.57	2.54	2.54	2.62	2.62	2.63	0.00%
YoY %	2.33%	1.18%	0.00%	-3.05%	0.00%	-0.38%	-	-
Horiz. %	100.00%	97.72%	96.58%	96.58%	99.62%	99.62%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,635,687
RPS	155.05	116.81	75.49	39.60	165.23	126.89	83.95	50.59%
YoY %	32.74%	54.74%	90.63%	-76.03%	30.22%	51.15%	-	-
Horiz. %	184.69%	139.14%	89.92%	47.17%	196.82%	151.15%	100.00%	-
EPS	11.48	4.88	2.32	1.72	9.59	9.28	6.50	46.16%
YoY %	135.25%	110.34%	34.88%	-82.06%	3.34%	42.77%	-	-
Horiz. %	176.62%	75.08%	35.69%	26.46%	147.54%	142.77%	100.00%	-
DPS	3.98	1.99	1.99	0.00	5.97	2.98	2.98	21.29%
YoY %	100.00%	0.00%	0.00%	0.00%	100.34%	0.00%	-	-
Horiz. %	133.56%	66.78%	66.78%	0.00%	200.34%	100.00%	100.00%	-
NAPS	2.6143	2.5616	2.5312	2.5269	2.6064	2.6062	2.6117	0.06%
YoY %	2.06%	1.20%	0.17%	-3.05%	0.01%	-0.21%	-	-
Horiz. %	100.10%	98.08%	96.92%	96.75%	99.80%	99.79%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	2.22	1.62	1.80	1.79	2.68	3.05	3.30	-
P/RPS	1.42	1.38	2.38	4.50	1.61	2.39	3.90	-49.04%
YoY %	2.90%	-42.02%	-47.11%	179.50%	-32.64%	-38.72%	-	-
Horiz. %	36.41%	35.38%	61.03%	115.38%	41.28%	61.28%	100.00%	-
P/EPS	19.21	33.07	77.26	103.49	27.80	32.68	50.38	-47.44%
YoY %	-41.91%	-57.20%	-25.35%	272.27%	-14.93%	-35.13%	-	-
Horiz. %	38.13%	65.64%	153.35%	205.42%	55.18%	64.87%	100.00%	-
EY	5.20	3.02	1.29	0.97	3.60	3.06	1.98	90.46%
YoY %	72.19%	134.11%	32.99%	-73.06%	17.65%	54.55%	-	-
Horiz. %	262.63%	152.53%	65.15%	48.99%	181.82%	154.55%	100.00%	-
DY	1.80	1.23	1.11	0.00	2.24	0.98	0.91	57.64%
YoY %	46.34%	10.81%	0.00%	0.00%	128.57%	7.69%	-	-
Horiz. %	197.80%	135.16%	121.98%	0.00%	246.15%	107.69%	100.00%	-
P/NAPS	0.84	0.63	0.71	0.70	1.02	1.16	1.25	-23.29%
YoY %	33.33%	-11.27%	1.43%	-31.37%	-12.07%	-7.20%	-	-
Horiz. %	67.20%	50.40%	56.80%	56.00%	81.60%	92.80%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	29/05/19	26/02/19	26/11/18	28/08/18	30/05/18	27/02/18	28/11/17	-
Price	2.01	1.97	1.82	1.93	1.84	2.90	3.07	-
P/RPS	1.29	1.68	2.40	4.85	1.11	2.27	3.63	-49.86%
YoY %	-23.21%	-30.00%	-50.52%	336.94%	-51.10%	-37.47%	-	-
Horiz. %	35.54%	46.28%	66.12%	133.61%	30.58%	62.53%	100.00%	-
P/EPS	17.40	40.21	78.12	111.59	19.09	31.07	46.87	-48.37%
YoY %	-56.73%	-48.53%	-29.99%	484.55%	-38.56%	-33.71%	-	-
Horiz. %	37.12%	85.79%	166.67%	238.08%	40.73%	66.29%	100.00%	-
EY	5.75	2.49	1.28	0.90	5.24	3.22	2.13	93.99%
YoY %	130.92%	94.53%	42.22%	-82.82%	62.73%	51.17%	-	-
Horiz. %	269.95%	116.90%	60.09%	42.25%	246.01%	151.17%	100.00%	-
DY	1.99	1.02	1.10	0.00	3.26	1.03	0.98	60.42%
YoY %	95.10%	-7.27%	0.00%	0.00%	216.50%	5.10%	-	-
Horiz. %	203.06%	104.08%	112.24%	0.00%	332.65%	105.10%	100.00%	-
P/NAPS	0.76	0.77	0.72	0.76	0.70	1.11	1.17	-25.01%
YoY %	-1.30%	6.94%	-5.26%	8.57%	-36.94%	-5.13%	-	-
Horiz. %	64.96%	65.81%	61.54%	64.96%	59.83%	94.87%	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