[IJM] QoQ TTM Result on 31-Dec-2018 [#3]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

26-Feb-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

31-Dec-2018 [#3]

Profit Trend

QoQ- -4.03%

YoY- -67.06%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
TTM Result
Revenue	6,019,965	5,754,903	5,655,661	5,659,361	5,718,310	6,002,953	6,026,948	-0.07%
YoY %	4.61%	1.75%	-0.07%	-1.03%	-4.74%	-0.40%	-	-
Horiz. %	99.88%	95.49%	93.84%	93.90%	94.88%	99.60%	100.00%	-
PBT	766,539	687,660	647,488	393,522	388,642	535,282	629,559	14.01%
YoY %	11.47%	6.20%	64.54%	1.26%	-27.39%	-14.98%	-	-
Horiz. %	121.76%	109.23%	102.85%	62.51%	61.73%	85.02%	100.00%	-
Tax	-233,790	-227,297	-206,779	-207,357	-193,563	-227,604	-238,870	-1.42%
YoY %	-2.86%	-9.92%	0.28%	-7.13%	14.96%	4.72%	-	-
Horiz. %	97.87%	95.16%	86.57%	86.81%	81.03%	95.28%	100.00%	-
NP	532,749	460,363	440,709	186,165	195,079	307,678	390,689	22.94%
YoY %	15.72%	4.46%	136.73%	-4.57%	-36.60%	-21.25%	-	-
Horiz. %	136.36%	117.83%	112.80%	47.65%	49.93%	78.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	463,760	415,576	418,916	189,293	197,234	286,178	349,809	20.66%
YoY %	11.59%	-0.80%	121.31%	-4.03%	-31.08%	-18.19%	-	-
Horiz. %	132.58%	118.80%	119.76%	54.11%	56.38%	81.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.50%	33.05%	31.94%	52.69%	49.80%	42.52%	37.94%	-
YoY %	-7.72%	3.48%	-39.38%	5.80%	17.12%	12.07%	-	-
Horiz. %	80.39%	87.11%	84.19%	138.88%	131.26%	112.07%	100.00%	-
Total Cost	5,487,216	5,294,540	5,214,952	5,473,196	5,523,231	5,695,275	5,636,259	-1.76%
YoY %	3.64%	1.53%	-4.72%	-0.91%	-3.02%	1.05%	-	-
Horiz. %	97.36%	93.94%	92.53%	97.11%	97.99%	101.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,618,040	9,537,437	9,536,001	9,343,717	9,232,623	9,217,200	9,507,036	0.77%
YoY %	0.85%	0.02%	2.06%	1.20%	0.17%	-3.05%	-	-
Horiz. %	101.17%	100.32%	100.30%	98.28%	97.11%	96.95%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	145,106	145,214	145,214	181,557	181,557	217,547	217,547	-23.64%
YoY %	-0.07%	0.00%	-20.02%	0.00%	-16.54%	0.00%	-	-
Horiz. %	66.70%	66.75%	66.75%	83.46%	83.46%	100.00%	100.00%	-
Div Payout %	31.29%	34.94%	34.66%	95.91%	92.05%	76.02%	62.19%	-
YoY %	-10.45%	0.81%	-63.86%	4.19%	21.09%	22.24%	-	-
Horiz. %	50.31%	56.18%	55.73%	154.22%	148.01%	122.24%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	9,618,040	9,537,437	9,536,001	9,343,717	9,232,623	9,217,200	9,507,036	0.77%
YoY %	0.85%	0.02%	2.06%	1.20%	0.17%	-3.05%	-	-
Horiz. %	101.17%	100.32%	100.30%	98.28%	97.11%	96.95%	100.00%	-
NOSH	3,639,288	3,639,266	3,635,687	3,635,687	3,635,687	3,635,687	3,628,678	0.19%
YoY %	0.00%	0.10%	0.00%	0.00%	0.00%	0.19%	-	-
Horiz. %	100.29%	100.29%	100.19%	100.19%	100.19%	100.19%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	8.85%	8.00%	7.79%	3.29%	3.41%	5.13%	6.48%	-
YoY %	10.62%	2.70%	136.78%	-3.52%	-33.53%	-20.83%	-	-
Horiz. %	136.57%	123.46%	120.22%	50.77%	52.62%	79.17%	100.00%	-
ROE	4.82%	4.36%	4.39%	2.03%	2.14%	3.10%	3.68%	-
YoY %	10.55%	-0.68%	116.26%	-5.14%	-30.97%	-15.76%	-	-
Horiz. %	130.98%	118.48%	119.29%	55.16%	58.15%	84.24%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	165.86	158.69	155.98	155.66	157.32	165.42	166.09	-0.09%
YoY %	4.52%	1.74%	0.21%	-1.06%	-4.90%	-0.40%	-	-
Horiz. %	99.86%	95.54%	93.91%	93.72%	94.72%	99.60%	100.00%	-
EPS	12.78	11.46	11.55	5.21	5.43	7.89	9.64	20.65%
YoY %	11.52%	-0.78%	121.69%	-4.05%	-31.18%	-18.15%	-	-
Horiz. %	132.57%	118.88%	119.81%	54.05%	56.33%	81.85%	100.00%	-
DPS	4.00	4.00	4.00	5.00	5.00	6.00	6.00	-23.66%
YoY %	0.00%	0.00%	-20.00%	0.00%	-16.67%	0.00%	-	-
Horiz. %	66.67%	66.67%	66.67%	83.33%	83.33%	100.00%	100.00%	-
NAPS	2.65	2.63	2.63	2.57	2.54	2.54	2.62	0.76%
YoY %	0.76%	0.00%	2.33%	1.18%	0.00%	-3.05%	-	-
Horiz. %	101.15%	100.38%	100.38%	98.09%	96.95%	96.95%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,635,687
RPS	165.04	157.77	155.05	155.15	156.77	164.57	165.23	-0.07%
YoY %	4.61%	1.75%	-0.06%	-1.03%	-4.74%	-0.40%	-	-
Horiz. %	99.89%	95.49%	93.84%	93.90%	94.88%	99.60%	100.00%	-
EPS	12.71	11.39	11.48	5.19	5.41	7.85	9.59	20.63%
YoY %	11.59%	-0.78%	121.19%	-4.07%	-31.08%	-18.14%	-	-
Horiz. %	132.53%	118.77%	119.71%	54.12%	56.41%	81.86%	100.00%	-
DPS	3.98	3.98	3.98	4.98	4.98	5.96	5.96	-23.58%
YoY %	0.00%	0.00%	-20.08%	0.00%	-16.44%	0.00%	-	-
Horiz. %	66.78%	66.78%	66.78%	83.56%	83.56%	100.00%	100.00%	-
NAPS	2.6368	2.6147	2.6143	2.5616	2.5312	2.5269	2.6064	0.77%
YoY %	0.85%	0.02%	2.06%	1.20%	0.17%	-3.05%	-	-
Horiz. %	101.17%	100.32%	100.30%	98.28%	97.11%	96.95%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	2.19	2.40	2.22	1.62	1.80	1.79	2.68	-
P/RPS	1.32	1.51	1.42	1.04	1.14	1.08	1.61	-12.39%
YoY %	-12.58%	6.34%	36.54%	-8.77%	5.56%	-32.92%	-	-
Horiz. %	81.99%	93.79%	88.20%	64.60%	70.81%	67.08%	100.00%	-
P/EPS	17.14	20.94	19.21	31.11	33.17	22.70	27.80	-27.53%
YoY %	-18.15%	9.01%	-38.25%	-6.21%	46.12%	-18.35%	-	-
Horiz. %	61.65%	75.32%	69.10%	111.91%	119.32%	81.65%	100.00%	-
EY	5.83	4.77	5.20	3.21	3.01	4.41	3.60	37.86%
YoY %	22.22%	-8.27%	61.99%	6.64%	-31.75%	22.50%	-	-
Horiz. %	161.94%	132.50%	144.44%	89.17%	83.61%	122.50%	100.00%	-
DY	1.83	1.67	1.80	3.09	2.78	3.35	2.24	-12.59%
YoY %	9.58%	-7.22%	-41.75%	11.15%	-17.01%	49.55%	-	-
Horiz. %	81.70%	74.55%	80.36%	137.95%	124.11%	149.55%	100.00%	-
P/NAPS	0.83	0.91	0.84	0.63	0.71	0.70	1.02	-12.82%
YoY %	-8.79%	8.33%	33.33%	-11.27%	1.43%	-31.37%	-	-
Horiz. %	81.37%	89.22%	82.35%	61.76%	69.61%	68.63%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	26/11/19	28/08/19	29/05/19	26/02/19	26/11/18	28/08/18	30/05/18	-
Price	2.09	2.19	2.01	1.97	1.82	1.93	1.84	-
P/RPS	1.26	1.38	1.29	1.27	1.16	1.17	1.11	8.80%
YoY %	-8.70%	6.98%	1.57%	9.48%	-0.85%	5.41%	-	-
Horiz. %	113.51%	124.32%	116.22%	114.41%	104.50%	105.41%	100.00%	-
P/EPS	16.36	19.11	17.40	37.84	33.54	24.47	19.09	-9.76%
YoY %	-14.39%	9.83%	-54.02%	12.82%	37.07%	28.18%	-	-
Horiz. %	85.70%	100.10%	91.15%	198.22%	175.69%	128.18%	100.00%	-
EY	6.11	5.23	5.75	2.64	2.98	4.09	5.24	10.77%
YoY %	16.83%	-9.04%	117.80%	-11.41%	-27.14%	-21.95%	-	-
Horiz. %	116.60%	99.81%	109.73%	50.38%	56.87%	78.05%	100.00%	-
DY	1.91	1.83	1.99	2.54	2.75	3.11	3.26	-29.95%
YoY %	4.37%	-8.04%	-21.65%	-7.64%	-11.58%	-4.60%	-	-
Horiz. %	58.59%	56.13%	61.04%	77.91%	84.36%	95.40%	100.00%	-
P/NAPS	0.79	0.83	0.76	0.77	0.72	0.76	0.70	8.38%
YoY %	-4.82%	9.21%	-1.30%	6.94%	-5.26%	8.57%	-	-
Horiz. %	112.86%	118.57%	108.57%	110.00%	102.86%	108.57%	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