[IJM] QoQ TTM Result on 31-Mar-2014 [#4]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

27-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Mar-2014

Quarter

31-Mar-2014 [#4]

Profit Trend

QoQ- -6.34%

YoY- 97.1%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
TTM Result
Revenue	5,656,418	5,859,014	5,977,690	6,006,481	5,610,059	5,293,369	5,023,549	8.20%
YoY %	-3.46%	-1.99%	-0.48%	7.07%	5.98%	5.37%	-	-
Horiz. %	112.60%	116.63%	118.99%	119.57%	111.68%	105.37%	100.00%	-
PBT	1,072,413	1,448,622	1,418,183	1,416,314	1,332,805	900,674	926,400	10.21%
YoY %	-25.97%	2.15%	0.13%	6.27%	47.98%	-2.78%	-	-
Horiz. %	115.76%	156.37%	153.09%	152.88%	143.87%	97.22%	100.00%	-
Tax	-374,905	-394,824	-358,910	-340,658	-292,671	-264,213	-281,896	20.87%
YoY %	5.05%	-10.01%	-5.36%	-16.40%	-10.77%	6.27%	-	-
Horiz. %	132.99%	140.06%	127.32%	120.85%	103.82%	93.73%	100.00%	-
NP	697,508	1,053,798	1,059,273	1,075,656	1,040,134	636,461	644,504	5.39%
YoY %	-33.81%	-0.52%	-1.52%	3.42%	63.42%	-1.25%	-	-
Horiz. %	108.22%	163.51%	164.35%	166.90%	161.39%	98.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	390,922	769,831	798,648	829,599	885,785	499,442	496,396	-14.68%
YoY %	-49.22%	-3.61%	-3.73%	-6.34%	77.35%	0.61%	-	-
Horiz. %	78.75%	155.08%	160.89%	167.12%	178.44%	100.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.96%	27.26%	25.31%	24.05%	21.96%	29.34%	30.43%	-
YoY %	28.25%	7.70%	5.24%	9.52%	-25.15%	-3.58%	-	-
Horiz. %	114.89%	89.58%	83.17%	79.03%	72.17%	96.42%	100.00%	-
Total Cost	4,958,910	4,805,216	4,918,417	4,930,825	4,569,925	4,656,908	4,379,045	8.61%
YoY %	3.20%	-2.30%	-0.25%	7.90%	-1.87%	6.35%	-	-
Horiz. %	113.24%	109.73%	112.32%	112.60%	104.36%	106.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,994,197	6,874,296	6,633,172	6,708,910	6,342,643	5,816,799	5,667,751	15.00%
YoY %	1.74%	3.64%	-1.13%	5.77%	9.04%	2.63%	-	-
Horiz. %	123.40%	121.29%	117.03%	118.37%	111.91%	102.63%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	357,244	357,244	354,555	354,555	180,501	180,501	179,725	57.89%
YoY %	0.00%	0.76%	0.00%	96.43%	0.00%	0.43%	-	-
Horiz. %	198.77%	198.77%	197.28%	197.28%	100.43%	100.43%	100.00%	-
Div Payout %	91.39%	46.41%	44.39%	42.74%	20.38%	36.14%	36.21%	-
YoY %	96.92%	4.55%	3.86%	109.72%	-43.61%	-0.19%	-	-
Horiz. %	252.39%	128.17%	122.59%	118.03%	56.28%	99.81%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	6,994,197	6,874,296	6,633,172	6,708,910	6,342,643	5,816,799	5,667,751	15.00%
YoY %	1.74%	3.64%	-1.13%	5.77%	9.04%	2.63%	-	-
Horiz. %	123.40%	121.29%	117.03%	118.37%	111.91%	102.63%	100.00%	-
NOSH	1,484,967	1,468,866	1,445,135	1,421,379	1,409,476	1,401,638	1,389,154	4.53%
YoY %	1.10%	1.64%	1.67%	0.84%	0.56%	0.90%	-	-
Horiz. %	106.90%	105.74%	104.03%	102.32%	101.46%	100.90%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	12.33%	17.99%	17.72%	17.91%	18.54%	12.02%	12.83%	-
YoY %	-31.46%	1.52%	-1.06%	-3.40%	54.24%	-6.31%	-	-
Horiz. %	96.10%	140.22%	138.11%	139.59%	144.51%	93.69%	100.00%	-
ROE	5.59%	11.20%	12.04%	12.37%	13.97%	8.59%	8.76%	-
YoY %	-50.09%	-6.98%	-2.67%	-11.45%	62.63%	-1.94%	-	-
Horiz. %	63.81%	127.85%	137.44%	141.21%	159.47%	98.06%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	380.91	398.88	413.64	422.58	398.02	377.66	361.63	3.51%
YoY %	-4.51%	-3.57%	-2.12%	6.17%	5.39%	4.43%	-	-
Horiz. %	105.33%	110.30%	114.38%	116.85%	110.06%	104.43%	100.00%	-
EPS	26.33	52.41	55.26	58.37	62.84	35.63	35.73	-18.36%
YoY %	-49.76%	-5.16%	-5.33%	-7.11%	76.37%	-0.28%	-	-
Horiz. %	73.69%	146.68%	154.66%	163.36%	175.87%	99.72%	100.00%	-
DPS	24.06	24.32	24.53	24.94	13.00	13.00	13.00	50.57%
YoY %	-1.07%	-0.86%	-1.64%	91.85%	0.00%	0.00%	-	-
Horiz. %	185.08%	187.08%	188.69%	191.85%	100.00%	100.00%	100.00%	-
NAPS	4.71	4.68	4.59	4.72	4.50	4.15	4.08	10.01%
YoY %	0.64%	1.96%	-2.75%	4.89%	8.43%	1.72%	-	-
Horiz. %	115.44%	114.71%	112.50%	115.69%	110.29%	101.72%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,421,379
RPS	155.07	160.63	163.88	164.67	153.80	145.12	137.72	8.20%
YoY %	-3.46%	-1.98%	-0.48%	7.07%	5.98%	5.37%	-	-
Horiz. %	112.60%	116.64%	119.00%	119.57%	111.68%	105.37%	100.00%	-
EPS	10.72	21.11	21.90	22.74	24.28	13.69	13.61	-14.67%
YoY %	-49.22%	-3.61%	-3.69%	-6.34%	77.36%	0.59%	-	-
Horiz. %	78.77%	155.11%	160.91%	167.08%	178.40%	100.59%	100.00%	-
DPS	9.79	9.79	9.72	9.72	4.95	4.95	4.93	57.79%
YoY %	0.00%	0.72%	0.00%	96.36%	0.00%	0.41%	-	-
Horiz. %	198.58%	198.58%	197.16%	197.16%	100.41%	100.41%	100.00%	-
NAPS	1.9175	1.8846	1.8185	1.8393	1.7389	1.5947	1.5538	15.00%
YoY %	1.75%	3.63%	-1.13%	5.77%	9.04%	2.63%	-	-
Horiz. %	123.41%	121.29%	117.04%	118.37%	111.91%	102.63%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	6.57	6.47	6.70	6.14	5.88	5.78	5.65	-
P/RPS	1.72	1.62	1.62	1.45	1.48	1.53	1.56	6.70%
YoY %	6.17%	0.00%	11.72%	-2.03%	-3.27%	-1.92%	-	-
Horiz. %	110.26%	103.85%	103.85%	92.95%	94.87%	98.08%	100.00%	-
P/EPS	24.96	12.35	12.12	10.52	9.36	16.22	15.81	35.47%
YoY %	102.11%	1.90%	15.21%	12.39%	-42.29%	2.59%	-	-
Horiz. %	157.87%	78.12%	76.66%	66.54%	59.20%	102.59%	100.00%	-
EY	4.01	8.10	8.25	9.51	10.69	6.16	6.32	-26.09%
YoY %	-50.49%	-1.82%	-13.25%	-11.04%	73.54%	-2.53%	-	-
Horiz. %	63.45%	128.16%	130.54%	150.47%	169.15%	97.47%	100.00%	-
DY	3.66	3.76	3.66	4.06	2.21	2.25	2.30	36.18%
YoY %	-2.66%	2.73%	-9.85%	83.71%	-1.78%	-2.17%	-	-
Horiz. %	159.13%	163.48%	159.13%	176.52%	96.09%	97.83%	100.00%	-
P/NAPS	1.39	1.38	1.46	1.30	1.31	1.39	1.38	0.48%
YoY %	0.72%	-5.48%	12.31%	-0.76%	-5.76%	0.72%	-	-
Horiz. %	100.72%	100.00%	105.80%	94.20%	94.93%	100.72%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	27/02/15	25/11/14	26/08/14	27/05/14	27/02/14	26/11/13	27/08/13	-
Price	7.18	6.70	6.57	6.60	5.80	5.59	5.51	-
P/RPS	1.88	1.68	1.59	1.56	1.46	1.48	1.52	15.17%
YoY %	11.90%	5.66%	1.92%	6.85%	-1.35%	-2.63%	-	-
Horiz. %	123.68%	110.53%	104.61%	102.63%	96.05%	97.37%	100.00%	-
P/EPS	27.27	12.78	11.89	11.31	9.23	15.69	15.42	46.08%
YoY %	113.38%	7.49%	5.13%	22.54%	-41.17%	1.75%	-	-
Horiz. %	176.85%	82.88%	77.11%	73.35%	59.86%	101.75%	100.00%	-
EY	3.67	7.82	8.41	8.84	10.84	6.37	6.49	-31.54%
YoY %	-53.07%	-7.02%	-4.86%	-18.45%	70.17%	-1.85%	-	-
Horiz. %	56.55%	120.49%	129.58%	136.21%	167.03%	98.15%	100.00%	-
DY	3.35	3.63	3.73	3.78	2.24	2.33	2.36	26.22%
YoY %	-7.71%	-2.68%	-1.32%	68.75%	-3.86%	-1.27%	-	-
Horiz. %	141.95%	153.81%	158.05%	160.17%	94.92%	98.73%	100.00%	-
P/NAPS	1.52	1.43	1.43	1.40	1.29	1.35	1.35	8.20%
YoY %	6.29%	0.00%	2.14%	8.53%	-4.44%	0.00%	-	-
Horiz. %	112.59%	105.93%	105.93%	103.70%	95.56%	100.00%	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