[IJM] QoQ Cumulative 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- 83.58%
YoY- -19.62%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,182,243 5,448,282 4,005,434 2,665,993 1,373,038 6,006,481 4,355,497 -58.17%
PBT 426,637 1,019,357 774,731 496,629 258,636 1,416,314 1,118,632 -47.50%
Tax -56,088 -306,316 -212,884 -145,952 -73,206 -340,658 -178,637 -53.90%
NP 370,549 713,041 561,847 350,677 185,430 1,075,656 939,995 -46.32%
-
NP to SH 336,867 480,944 382,678 244,873 133,386 829,599 821,355 -44.88%
-
Tax Rate 13.15% 30.05% 27.48% 29.39% 28.30% 24.05% 15.97% -
Total Cost 811,694 4,735,241 3,443,587 2,315,316 1,187,608 4,930,825 3,415,502 -61.73%
-
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%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 221,089 58,670 58,303 - 351,167 55,998 -
Div Payout % - 45.97% 15.33% 23.81% - 42.33% 6.82% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
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%
NOSH 1,773,917 1,473,931 1,466,761 1,457,577 1,445,135 1,404,671 1,399,957 17.14%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 31.34% 13.09% 14.03% 13.15% 13.51% 17.91% 21.58% -
ROE 3.92% 5.81% 5.54% 3.59% 2.01% 12.51% 13.04% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 66.65 369.64 273.08 182.91 95.01 427.61 311.12 -64.29%
EPS 18.99 32.63 26.09 16.80 9.23 59.06 58.67 -52.95%
DPS 0.00 15.00 4.00 4.00 0.00 25.00 4.00 -
NAPS 4.84 5.62 4.71 4.68 4.59 4.72 4.50 4.98%
Adjusted Per Share Value based on latest NOSH - 1,468,866
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 33.77 155.64 114.42 76.16 39.22 171.58 124.42 -58.17%
EPS 9.62 13.74 10.93 7.00 3.81 23.70 23.46 -44.89%
DPS 0.00 6.32 1.68 1.67 0.00 10.03 1.60 -
NAPS 2.4526 2.3663 1.9735 1.9486 1.8949 1.894 1.7996 22.99%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
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 9.78 1.95 2.41 3.54 7.05 1.44 1.89 200.07%
P/EPS 34.33 22.07 25.18 38.51 72.59 10.40 10.02 127.78%
EY 2.91 4.53 3.97 2.60 1.38 9.62 9.98 -56.12%
DY 0.00 2.08 0.61 0.62 0.00 4.07 0.68 -
P/NAPS 1.35 1.28 1.39 1.38 1.46 1.30 1.31 2.03%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
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 9.08 1.89 2.63 3.66 6.91 1.54 1.86 188.60%
P/EPS 31.86 21.36 27.52 39.88 71.18 11.18 9.89 118.58%
EY 3.14 4.68 3.63 2.51 1.40 8.95 10.12 -54.26%
DY 0.00 2.15 0.56 0.60 0.00 3.79 0.69 -
P/NAPS 1.25 1.24 1.52 1.43 1.43 1.40 1.29 -2.08%

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