[IJM] QoQ TTM 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- 77.35%

YoY- 101.09%

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
TTM Result
Revenue	5,859,014	5,977,690	6,006,481	5,610,059	5,293,369	5,023,549	4,663,406	16.41%
YoY %	-1.99%	-0.48%	7.07%	5.98%	5.37%	7.72%	-	-
Horiz. %	125.64%	128.18%	128.80%	120.30%	113.51%	107.72%	100.00%	-
PBT	1,448,622	1,418,183	1,416,314	1,332,805	900,674	926,400	835,848	44.23%
YoY %	2.15%	0.13%	6.27%	47.98%	-2.78%	10.83%	-	-
Horiz. %	173.31%	169.67%	169.45%	159.46%	107.76%	110.83%	100.00%	-
Tax	-394,824	-358,910	-340,658	-292,671	-264,213	-281,896	-273,643	27.65%
YoY %	-10.01%	-5.36%	-16.40%	-10.77%	6.27%	-3.02%	-	-
Horiz. %	144.28%	131.16%	124.49%	106.95%	96.55%	103.02%	100.00%	-
NP	1,053,798	1,059,273	1,075,656	1,040,134	636,461	644,504	562,205	51.96%
YoY %	-0.52%	-1.52%	3.42%	63.42%	-1.25%	14.64%	-	-
Horiz. %	187.44%	188.41%	191.33%	185.01%	113.21%	114.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	769,831	798,648	829,599	885,785	499,442	496,396	420,892	49.50%
YoY %	-3.61%	-3.73%	-6.34%	77.35%	0.61%	17.94%	-	-
Horiz. %	182.90%	189.75%	197.10%	210.45%	118.66%	117.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.26%	25.31%	24.05%	21.96%	29.34%	30.43%	32.74%	-
YoY %	7.70%	5.24%	9.52%	-25.15%	-3.58%	-7.06%	-	-
Horiz. %	83.26%	77.31%	73.46%	67.07%	89.62%	92.94%	100.00%	-
Total Cost	4,805,216	4,918,417	4,930,825	4,569,925	4,656,908	4,379,045	4,101,201	11.12%
YoY %	-2.30%	-0.25%	7.90%	-1.87%	6.35%	6.77%	-	-
Horiz. %	117.17%	119.93%	120.23%	111.43%	113.55%	106.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,874,296	6,633,172	6,708,910	6,342,643	5,816,799	5,667,751	5,613,429	14.44%
YoY %	3.64%	-1.13%	5.77%	9.04%	2.63%	0.97%	-	-
Horiz. %	122.46%	118.17%	119.52%	112.99%	103.62%	100.97%	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	357,244	354,555	354,555	180,501	180,501	179,725	179,725	58.02%
YoY %	0.76%	0.00%	96.43%	0.00%	0.43%	0.00%	-	-
Horiz. %	198.77%	197.28%	197.28%	100.43%	100.43%	100.00%	100.00%	-
Div Payout %	46.41%	44.39%	42.74%	20.38%	36.14%	36.21%	42.70%	-
YoY %	4.55%	3.86%	109.72%	-43.61%	-0.19%	-15.20%	-	-
Horiz. %	108.69%	103.96%	100.09%	47.73%	84.64%	84.80%	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	6,874,296	6,633,172	6,708,910	6,342,643	5,816,799	5,667,751	5,613,429	14.44%
YoY %	3.64%	-1.13%	5.77%	9.04%	2.63%	0.97%	-	-
Horiz. %	122.46%	118.17%	119.52%	112.99%	103.62%	100.97%	100.00%	-
NOSH	1,468,866	1,445,135	1,421,379	1,409,476	1,401,638	1,389,154	1,382,618	4.11%
YoY %	1.64%	1.67%	0.84%	0.56%	0.90%	0.47%	-	-
Horiz. %	106.24%	104.52%	102.80%	101.94%	101.38%	100.47%	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	17.99%	17.72%	17.91%	18.54%	12.02%	12.83%	12.06%	-
YoY %	1.52%	-1.06%	-3.40%	54.24%	-6.31%	6.38%	-	-
Horiz. %	149.17%	146.93%	148.51%	153.73%	99.67%	106.38%	100.00%	-
ROE	11.20%	12.04%	12.37%	13.97%	8.59%	8.76%	7.50%	-
YoY %	-6.98%	-2.67%	-11.45%	62.63%	-1.94%	16.80%	-	-
Horiz. %	149.33%	160.53%	164.93%	186.27%	114.53%	116.80%	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	398.88	413.64	422.58	398.02	377.66	361.63	337.29	11.81%
YoY %	-3.57%	-2.12%	6.17%	5.39%	4.43%	7.22%	-	-
Horiz. %	118.26%	122.64%	125.29%	118.01%	111.97%	107.22%	100.00%	-
EPS	52.41	55.26	58.37	62.84	35.63	35.73	30.44	43.60%
YoY %	-5.16%	-5.33%	-7.11%	76.37%	-0.28%	17.38%	-	-
Horiz. %	172.17%	181.54%	191.75%	206.44%	117.05%	117.38%	100.00%	-
DPS	24.32	24.53	24.94	13.00	13.00	13.00	13.00	51.76%
YoY %	-0.86%	-1.64%	91.85%	0.00%	0.00%	0.00%	-	-
Horiz. %	187.08%	188.69%	191.85%	100.00%	100.00%	100.00%	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	160.63	163.88	164.67	153.80	145.12	137.72	127.85	16.41%
YoY %	-1.98%	-0.48%	7.07%	5.98%	5.37%	7.72%	-	-
Horiz. %	125.64%	128.18%	128.80%	120.30%	113.51%	107.72%	100.00%	-
EPS	21.11	21.90	22.74	24.28	13.69	13.61	11.54	49.51%
YoY %	-3.61%	-3.69%	-6.34%	77.36%	0.59%	17.94%	-	-
Horiz. %	182.93%	189.77%	197.05%	210.40%	118.63%	117.94%	100.00%	-
DPS	9.79	9.72	9.72	4.95	4.95	4.93	4.93	57.92%
YoY %	0.72%	0.00%	96.36%	0.00%	0.41%	0.00%	-	-
Horiz. %	198.58%	197.16%	197.16%	100.41%	100.41%	100.00%	100.00%	-
NAPS	1.8846	1.8185	1.8393	1.7389	1.5947	1.5538	1.539	14.44%
YoY %	3.63%	-1.13%	5.77%	9.04%	2.63%	0.96%	-	-
Horiz. %	122.46%	118.16%	119.51%	112.99%	103.62%	100.96%	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	1.62	1.62	1.45	1.48	1.53	1.56	1.62	0.00%
YoY %	0.00%	11.72%	-2.03%	-3.27%	-1.92%	-3.70%	-	-
Horiz. %	100.00%	100.00%	89.51%	91.36%	94.44%	96.30%	100.00%	-
P/EPS	12.35	12.12	10.52	9.36	16.22	15.81	17.90	-21.90%
YoY %	1.90%	15.21%	12.39%	-42.29%	2.59%	-11.68%	-	-
Horiz. %	68.99%	67.71%	58.77%	52.29%	90.61%	88.32%	100.00%	-
EY	8.10	8.25	9.51	10.69	6.16	6.32	5.59	28.02%
YoY %	-1.82%	-13.25%	-11.04%	73.54%	-2.53%	13.06%	-	-
Horiz. %	144.90%	147.58%	170.13%	191.23%	110.20%	113.06%	100.00%	-
DY	3.76	3.66	4.06	2.21	2.25	2.30	2.39	35.23%
YoY %	2.73%	-9.85%	83.71%	-1.78%	-2.17%	-3.77%	-	-
Horiz. %	157.32%	153.14%	169.87%	92.47%	94.14%	96.23%	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	1.68	1.59	1.56	1.46	1.48	1.52	1.71	-1.17%
YoY %	5.66%	1.92%	6.85%	-1.35%	-2.63%	-11.11%	-	-
Horiz. %	98.25%	92.98%	91.23%	85.38%	86.55%	88.89%	100.00%	-
P/EPS	12.78	11.89	11.31	9.23	15.69	15.42	18.92	-22.99%
YoY %	7.49%	5.13%	22.54%	-41.17%	1.75%	-18.50%	-	-
Horiz. %	67.55%	62.84%	59.78%	48.78%	82.93%	81.50%	100.00%	-
EY	7.82	8.41	8.84	10.84	6.37	6.49	5.29	29.73%
YoY %	-7.02%	-4.86%	-18.45%	70.17%	-1.85%	22.68%	-	-
Horiz. %	147.83%	158.98%	167.11%	204.91%	120.42%	122.68%	100.00%	-
DY	3.63	3.73	3.78	2.24	2.33	2.36	2.26	37.11%
YoY %	-2.68%	-1.32%	68.75%	-3.86%	-1.27%	4.42%	-	-
Horiz. %	160.62%	165.04%	167.26%	99.12%	103.10%	104.42%	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