[IJM] QoQ TTM Result on 31-Dec-2017 [#3]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

27-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

31-Dec-2017 [#3]

Profit Trend

QoQ- -6.05%

YoY- 24.38%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	5,718,310	6,002,953	6,026,948	6,297,636	6,327,981	6,220,417	6,065,335	-3.84%
YoY %	-4.74%	-0.40%	-4.30%	-0.48%	1.73%	2.56%	-	-
Horiz. %	94.28%	98.97%	99.37%	103.83%	104.33%	102.56%	100.00%	-
PBT	388,642	535,282	629,559	927,115	955,605	1,032,946	1,010,010	-47.06%
YoY %	-27.39%	-14.98%	-32.09%	-2.98%	-7.49%	2.27%	-	-
Horiz. %	38.48%	53.00%	62.33%	91.79%	94.61%	102.27%	100.00%	-
Tax	-193,563	-227,604	-238,870	-251,590	-241,091	-252,214	-243,206	-14.10%
YoY %	14.96%	4.72%	5.06%	-4.35%	4.41%	-3.70%	-	-
Horiz. %	79.59%	93.58%	98.22%	103.45%	99.13%	103.70%	100.00%	-
NP	195,079	307,678	390,689	675,525	714,514	780,732	766,804	-59.81%
YoY %	-36.60%	-21.25%	-42.17%	-5.46%	-8.48%	1.82%	-	-
Horiz. %	25.44%	40.12%	50.95%	88.10%	93.18%	101.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	197,234	286,178	349,809	574,625	611,619	664,652	653,773	-54.98%
YoY %	-31.08%	-18.19%	-39.12%	-6.05%	-7.98%	1.66%	-	-
Horiz. %	30.17%	43.77%	53.51%	87.89%	93.55%	101.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	49.80%	42.52%	37.94%	27.14%	25.23%	24.42%	24.08%	-
YoY %	17.12%	12.07%	39.79%	7.57%	3.32%	1.41%	-	-
Horiz. %	206.81%	176.58%	157.56%	112.71%	104.78%	101.41%	100.00%	-
Total Cost	5,523,231	5,695,275	5,636,259	5,622,111	5,613,467	5,439,685	5,298,531	2.80%
YoY %	-3.02%	1.05%	0.25%	0.15%	3.19%	2.66%	-	-
Horiz. %	104.24%	107.49%	106.37%	106.11%	105.94%	102.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,232,623	9,217,200	9,507,036	9,506,339	9,528,335	9,452,462	9,490,681	-1.81%
YoY %	0.17%	-3.05%	0.01%	-0.23%	0.80%	-0.40%	-	-
Horiz. %	97.28%	97.12%	100.17%	100.16%	100.40%	99.60%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	181,557	217,547	217,547	271,076	271,076	270,450	270,450	-23.31%
YoY %	-16.54%	0.00%	-19.75%	0.00%	0.23%	0.00%	-	-
Horiz. %	67.13%	80.44%	80.44%	100.23%	100.23%	100.00%	100.00%	-
Div Payout %	92.05%	76.02%	62.19%	47.17%	44.32%	40.69%	41.37%	-
YoY %	21.09%	22.24%	31.84%	6.43%	8.92%	-1.64%	-	-
Horiz. %	222.50%	183.76%	150.33%	114.02%	107.13%	98.36%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	9,232,623	9,217,200	9,507,036	9,506,339	9,528,335	9,452,462	9,490,681	-1.81%
YoY %	0.17%	-3.05%	0.01%	-0.23%	0.80%	-0.40%	-	-
Horiz. %	97.28%	97.12%	100.17%	100.16%	100.40%	99.60%	100.00%	-
NOSH	3,635,687	3,635,687	3,628,678	3,628,600	3,622,941	3,621,633	3,608,623	0.49%
YoY %	0.00%	0.19%	0.00%	0.16%	0.04%	0.36%	-	-
Horiz. %	100.75%	100.75%	100.56%	100.55%	100.40%	100.36%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	3.41%	5.13%	6.48%	10.73%	11.29%	12.55%	12.64%	-
YoY %	-33.53%	-20.83%	-39.61%	-4.96%	-10.04%	-0.71%	-	-
Horiz. %	26.98%	40.59%	51.27%	84.89%	89.32%	99.29%	100.00%	-
ROE	2.14%	3.10%	3.68%	6.04%	6.42%	7.03%	6.89%	-
YoY %	-30.97%	-15.76%	-39.07%	-5.92%	-8.68%	2.03%	-	-
Horiz. %	31.06%	44.99%	53.41%	87.66%	93.18%	102.03%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	157.32	165.42	166.09	173.57	174.66	171.76	168.08	-4.31%
YoY %	-4.90%	-0.40%	-4.31%	-0.62%	1.69%	2.19%	-	-
Horiz. %	93.60%	98.42%	98.82%	103.27%	103.91%	102.19%	100.00%	-
EPS	5.43	7.89	9.64	15.84	16.88	18.35	18.12	-55.18%
YoY %	-31.18%	-18.15%	-39.14%	-6.16%	-8.01%	1.27%	-	-
Horiz. %	29.97%	43.54%	53.20%	87.42%	93.16%	101.27%	100.00%	-
DPS	5.00	6.00	6.00	7.50	7.50	7.50	7.50	-23.66%
YoY %	-16.67%	0.00%	-20.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.67%	80.00%	80.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.54	2.54	2.62	2.62	2.63	2.61	2.63	-2.29%
YoY %	0.00%	-3.05%	0.00%	-0.38%	0.77%	-0.76%	-	-
Horiz. %	96.58%	96.58%	99.62%	99.62%	100.00%	99.24%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,628,600
RPS	156.77	164.57	165.23	172.65	173.49	170.54	166.28	-3.84%
YoY %	-4.74%	-0.40%	-4.30%	-0.48%	1.73%	2.56%	-	-
Horiz. %	94.28%	98.97%	99.37%	103.83%	104.34%	102.56%	100.00%	-
EPS	5.41	7.85	9.59	15.75	16.77	18.22	17.92	-54.96%
YoY %	-31.08%	-18.14%	-39.11%	-6.08%	-7.96%	1.67%	-	-
Horiz. %	30.19%	43.81%	53.52%	87.89%	93.58%	101.67%	100.00%	-
DPS	4.98	5.96	5.96	7.43	7.43	7.41	7.41	-23.25%
YoY %	-16.44%	0.00%	-19.78%	0.00%	0.27%	0.00%	-	-
Horiz. %	67.21%	80.43%	80.43%	100.27%	100.27%	100.00%	100.00%	-
NAPS	2.5312	2.5269	2.6064	2.6062	2.6122	2.5914	2.6019	-1.81%
YoY %	0.17%	-3.05%	0.01%	-0.23%	0.80%	-0.40%	-	-
Horiz. %	97.28%	97.12%	100.17%	100.17%	100.40%	99.60%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	1.80	1.79	2.68	3.05	3.30	3.46	3.40	-
P/RPS	1.14	1.08	1.61	1.76	1.89	2.01	2.02	-31.68%
YoY %	5.56%	-32.92%	-8.52%	-6.88%	-5.97%	-0.50%	-	-
Horiz. %	56.44%	53.47%	79.70%	87.13%	93.56%	99.50%	100.00%	-
P/EPS	33.17	22.70	27.80	19.26	19.55	18.85	18.77	46.11%
YoY %	46.12%	-18.35%	44.34%	-1.48%	3.71%	0.43%	-	-
Horiz. %	176.72%	120.94%	148.11%	102.61%	104.16%	100.43%	100.00%	-
EY	3.01	4.41	3.60	5.19	5.12	5.30	5.33	-31.65%
YoY %	-31.75%	22.50%	-30.64%	1.37%	-3.40%	-0.56%	-	-
Horiz. %	56.47%	82.74%	67.54%	97.37%	96.06%	99.44%	100.00%	-
DY	2.78	3.35	2.24	2.46	2.27	2.17	2.21	16.51%
YoY %	-17.01%	49.55%	-8.94%	8.37%	4.61%	-1.81%	-	-
Horiz. %	125.79%	151.58%	101.36%	111.31%	102.71%	98.19%	100.00%	-
P/NAPS	0.71	0.70	1.02	1.16	1.25	1.33	1.29	-32.81%
YoY %	1.43%	-31.37%	-12.07%	-7.20%	-6.02%	3.10%	-	-
Horiz. %	55.04%	54.26%	79.07%	89.92%	96.90%	103.10%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	26/11/18	28/08/18	30/05/18	27/02/18	28/11/17	23/08/17	25/05/17	-
Price	1.82	1.93	1.84	2.90	3.07	3.36	3.50	-
P/RPS	1.16	1.17	1.11	1.67	1.76	1.96	2.08	-32.22%
YoY %	-0.85%	5.41%	-33.53%	-5.11%	-10.20%	-5.77%	-	-
Horiz. %	55.77%	56.25%	53.37%	80.29%	84.62%	94.23%	100.00%	-
P/EPS	33.54	24.47	19.09	18.31	18.19	18.31	19.32	44.39%
YoY %	37.07%	28.18%	4.26%	0.66%	-0.66%	-5.23%	-	-
Horiz. %	173.60%	126.66%	98.81%	94.77%	94.15%	94.77%	100.00%	-
EY	2.98	4.09	5.24	5.46	5.50	5.46	5.18	-30.80%
YoY %	-27.14%	-21.95%	-4.03%	-0.73%	0.73%	5.41%	-	-
Horiz. %	57.53%	78.96%	101.16%	105.41%	106.18%	105.41%	100.00%	-
DY	2.75	3.11	3.26	2.59	2.44	2.23	2.14	18.18%
YoY %	-11.58%	-4.60%	25.87%	6.15%	9.42%	4.21%	-	-
Horiz. %	128.50%	145.33%	152.34%	121.03%	114.02%	104.21%	100.00%	-
P/NAPS	0.72	0.76	0.70	1.11	1.17	1.29	1.33	-33.55%
YoY %	-5.26%	8.57%	-36.94%	-5.13%	-9.30%	-3.01%	-	-
Horiz. %	54.14%	57.14%	52.63%	83.46%	87.97%	96.99%	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