[IJM] QoQ Cumulative Quarter Result on 31-Mar-2016 [#4]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 5.9%
YoY- 65.01%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 4,396,017 2,799,474 1,313,229 5,128,198 3,961,144 2,521,203 1,182,243 139.05%
PBT 634,798 433,882 174,569 1,155,797 1,020,954 648,447 426,637 30.17%
Tax -165,236 -113,399 -44,669 -274,262 -181,367 -103,096 -56,088 104.83%
NP 469,562 320,483 129,900 881,535 839,587 545,351 370,549 17.01%
-
NP to SH 417,769 279,411 115,516 793,587 749,352 493,248 336,867 15.35%
-
Tax Rate 26.03% 26.14% 25.59% 23.73% 17.76% 15.90% 13.15% -
Total Cost 3,926,455 2,478,991 1,183,329 4,246,663 3,121,557 1,975,852 811,694 184.66%
-
Net Worth 9,139,821 9,061,978 8,861,009 9,000,176 8,956,540 8,916,269 8,585,762 4.23%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 107,950 107,880 - 357,149 107,050 106,995 - -
Div Payout % 25.84% 38.61% - 45.00% 14.29% 21.69% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 9,139,821 9,061,978 8,861,009 9,000,176 8,956,540 8,916,269 8,585,762 4.23%
NOSH 3,598,354 3,596,023 3,587,453 3,571,498 3,568,342 3,566,507 1,773,917 59.90%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 10.68% 11.45% 9.89% 17.19% 21.20% 21.63% 31.34% -
ROE 4.57% 3.08% 1.30% 8.82% 8.37% 5.53% 3.92% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 122.17 77.85 36.61 143.59 111.01 70.69 66.65 49.50%
EPS 11.61 7.77 3.22 22.22 21.00 13.83 18.99 -27.85%
DPS 3.00 3.00 0.00 10.00 3.00 3.00 0.00 -
NAPS 2.54 2.52 2.47 2.52 2.51 2.50 4.84 -34.81%
Adjusted Per Share Value based on latest NOSH - 3,567,338
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 125.58 79.97 37.51 146.49 113.16 72.02 33.77 139.07%
EPS 11.93 7.98 3.30 22.67 21.41 14.09 9.62 15.35%
DPS 3.08 3.08 0.00 10.20 3.06 3.06 0.00 -
NAPS 2.6109 2.5887 2.5313 2.571 2.5586 2.5471 2.4526 4.23%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.20 3.21 3.49 3.53 3.38 3.22 6.52 -
P/RPS 2.62 4.12 9.53 2.46 3.04 4.56 9.78 -58.27%
P/EPS 27.56 41.31 108.39 15.89 16.10 23.28 34.33 -13.56%
EY 3.63 2.42 0.92 6.29 6.21 4.30 2.91 15.80%
DY 0.94 0.93 0.00 2.83 0.89 0.93 0.00 -
P/NAPS 1.26 1.27 1.41 1.40 1.35 1.29 1.35 -4.47%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 28/11/16 24/08/16 26/05/16 25/02/16 24/11/15 25/08/15 -
Price 3.42 3.23 3.40 3.44 3.41 3.31 6.05 -
P/RPS 2.80 4.15 9.29 2.40 3.07 4.68 9.08 -54.19%
P/EPS 29.46 41.57 105.59 15.48 16.24 23.93 31.86 -5.06%
EY 3.39 2.41 0.95 6.46 6.16 4.18 3.14 5.21%
DY 0.88 0.93 0.00 2.91 0.88 0.91 0.00 -
P/NAPS 1.35 1.28 1.38 1.37 1.36 1.32 1.25 5.24%

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