[IJM] QoQ TTM 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- -6.37%

YoY- 65.01%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
TTM Result
Revenue	5,563,071	5,406,469	5,259,184	5,128,198	5,403,992	5,303,492	5,257,487	3.82%
YoY %	2.90%	2.80%	2.55%	-5.10%	1.89%	0.88%	-	-
Horiz. %	105.81%	102.83%	100.03%	97.54%	102.79%	100.88%	100.00%	-
PBT	769,641	941,232	903,729	1,155,797	1,265,580	1,171,175	1,187,358	-25.00%
YoY %	-18.23%	4.15%	-21.81%	-8.67%	8.06%	-1.36%	-	-
Horiz. %	64.82%	79.27%	76.11%	97.34%	106.59%	98.64%	100.00%	-
Tax	-258,131	-284,565	-262,843	-274,262	-274,799	-263,460	-289,198	-7.26%
YoY %	9.29%	-8.26%	4.16%	0.20%	-4.30%	8.90%	-	-
Horiz. %	89.26%	98.40%	90.89%	94.84%	95.02%	91.10%	100.00%	-
NP	511,510	656,667	640,886	881,535	990,781	907,715	898,160	-31.17%
YoY %	-22.11%	2.46%	-27.30%	-11.03%	9.15%	1.06%	-	-
Horiz. %	56.95%	73.11%	71.36%	98.15%	110.31%	101.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	462,004	579,750	572,236	793,587	847,618	729,319	684,425	-22.95%
YoY %	-20.31%	1.31%	-27.89%	-6.37%	16.22%	6.56%	-	-
Horiz. %	67.50%	84.71%	83.61%	115.95%	123.84%	106.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.54%	30.23%	29.08%	23.73%	21.71%	22.50%	24.36%	-
YoY %	10.95%	3.95%	22.55%	9.30%	-3.51%	-7.64%	-	-
Horiz. %	137.68%	124.10%	119.38%	97.41%	89.12%	92.36%	100.00%	-
Total Cost	5,051,561	4,749,802	4,618,298	4,246,663	4,413,211	4,395,777	4,359,327	10.27%
YoY %	6.35%	2.85%	8.75%	-3.77%	0.40%	0.84%	-	-
Horiz. %	115.88%	108.96%	105.94%	97.42%	101.24%	100.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,151,805	9,077,261	8,861,009	8,989,693	8,965,425	8,925,855	8,585,762	4.32%
YoY %	0.82%	2.44%	-1.43%	0.27%	0.44%	3.96%	-	-
Horiz. %	106.59%	105.72%	103.21%	104.70%	104.42%	103.96%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	357,776	357,776	356,823	356,823	271,634	271,634	223,279	36.73%
YoY %	0.00%	0.27%	0.00%	31.36%	0.00%	21.66%	-	-
Horiz. %	160.24%	160.24%	159.81%	159.81%	121.66%	121.66%	100.00%	-
Div Payout %	77.44%	61.71%	62.36%	44.96%	32.05%	37.24%	32.62%	-
YoY %	25.49%	-1.04%	38.70%	40.28%	-13.94%	14.16%	-	-
Horiz. %	237.40%	189.18%	191.17%	137.83%	98.25%	114.16%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	9,151,805	9,077,261	8,861,009	8,989,693	8,965,425	8,925,855	8,585,762	4.32%
YoY %	0.82%	2.44%	-1.43%	0.27%	0.44%	3.96%	-	-
Horiz. %	106.59%	105.72%	103.21%	104.70%	104.42%	103.96%	100.00%	-
NOSH	3,603,072	3,602,087	3,587,453	3,567,338	3,571,882	3,570,342	1,773,917	60.03%
YoY %	0.03%	0.41%	0.56%	-0.13%	0.04%	101.27%	-	-
Horiz. %	203.11%	203.06%	202.23%	201.10%	201.36%	201.27%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	9.19%	12.15%	12.19%	17.19%	18.33%	17.12%	17.08%	-
YoY %	-24.36%	-0.33%	-29.09%	-6.22%	7.07%	0.23%	-	-
Horiz. %	53.81%	71.14%	71.37%	100.64%	107.32%	100.23%	100.00%	-
ROE	5.05%	6.39%	6.46%	8.83%	9.45%	8.17%	7.97%	-
YoY %	-20.97%	-1.08%	-26.84%	-6.56%	15.67%	2.51%	-	-
Horiz. %	63.36%	80.18%	81.05%	110.79%	118.57%	102.51%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	154.40	150.09	146.60	143.75	151.29	148.54	296.38	-35.12%
YoY %	2.87%	2.38%	1.98%	-4.98%	1.85%	-49.88%	-	-
Horiz. %	52.10%	50.64%	49.46%	48.50%	51.05%	50.12%	100.00%	-
EPS	12.82	16.09	15.95	22.25	23.73	20.43	38.58	-51.86%
YoY %	-20.32%	0.88%	-28.31%	-6.24%	16.15%	-47.05%	-	-
Horiz. %	33.23%	41.71%	41.34%	57.67%	61.51%	52.95%	100.00%	-
DPS	10.00	10.00	10.00	10.00	7.60	7.61	12.59	-14.17%
YoY %	0.00%	0.00%	0.00%	31.58%	-0.13%	-39.56%	-	-
Horiz. %	79.43%	79.43%	79.43%	79.43%	60.37%	60.44%	100.00%	-
NAPS	2.54	2.52	2.47	2.52	2.51	2.50	4.84	-34.81%
YoY %	0.79%	2.02%	-1.98%	0.40%	0.40%	-48.35%	-	-
Horiz. %	52.48%	52.07%	51.03%	52.07%	51.86%	51.65%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,567,338
RPS	152.51	148.22	144.18	140.59	148.15	145.40	144.14	3.81%
YoY %	2.89%	2.80%	2.55%	-5.10%	1.89%	0.87%	-	-
Horiz. %	105.81%	102.83%	100.03%	97.54%	102.78%	100.87%	100.00%	-
EPS	12.67	15.89	15.69	21.76	23.24	19.99	18.76	-22.93%
YoY %	-20.26%	1.27%	-27.90%	-6.37%	16.26%	6.56%	-	-
Horiz. %	67.54%	84.70%	83.64%	115.99%	123.88%	106.56%	100.00%	-
DPS	9.81	9.81	9.78	9.78	7.45	7.45	6.12	36.76%
YoY %	0.00%	0.31%	0.00%	31.28%	0.00%	21.73%	-	-
Horiz. %	160.29%	160.29%	159.80%	159.80%	121.73%	121.73%	100.00%	-
NAPS	2.509	2.4886	2.4293	2.4646	2.4579	2.4471	2.3538	4.32%
YoY %	0.82%	2.44%	-1.43%	0.27%	0.44%	3.96%	-	-
Horiz. %	106.59%	105.73%	103.21%	104.71%	104.42%	103.96%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
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	2.07	2.14	2.38	2.46	2.23	2.17	2.20	-3.96%
YoY %	-3.27%	-10.08%	-3.25%	10.31%	2.76%	-1.36%	-	-
Horiz. %	94.09%	97.27%	108.18%	111.82%	101.36%	98.64%	100.00%	-
P/EPS	24.96	19.94	21.88	15.87	14.24	15.76	16.90	29.53%
YoY %	25.18%	-8.87%	37.87%	11.45%	-9.64%	-6.75%	-	-
Horiz. %	147.69%	117.99%	129.47%	93.91%	84.26%	93.25%	100.00%	-
EY	4.01	5.01	4.57	6.30	7.02	6.34	5.92	-22.78%
YoY %	-19.96%	9.63%	-27.46%	-10.26%	10.73%	7.09%	-	-
Horiz. %	67.74%	84.63%	77.20%	106.42%	118.58%	107.09%	100.00%	-
DY	3.13	3.12	2.87	2.83	2.25	2.36	1.93	37.83%
YoY %	0.32%	8.71%	1.41%	25.78%	-4.66%	22.28%	-	-
Horiz. %	162.18%	161.66%	148.70%	146.63%	116.58%	122.28%	100.00%	-
P/NAPS	1.26	1.27	1.41	1.40	1.35	1.29	1.35	-4.47%
YoY %	-0.79%	-9.93%	0.71%	3.70%	4.65%	-4.44%	-	-
Horiz. %	93.33%	94.07%	104.44%	103.70%	100.00%	95.56%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
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	2.22	2.15	2.32	2.39	2.25	2.23	2.04	5.77%
YoY %	3.26%	-7.33%	-2.93%	6.22%	0.90%	9.31%	-	-
Horiz. %	108.82%	105.39%	113.73%	117.16%	110.29%	109.31%	100.00%	-
P/EPS	26.67	20.07	21.32	15.46	14.37	16.20	15.68	42.26%
YoY %	32.88%	-5.86%	37.90%	7.59%	-11.30%	3.32%	-	-
Horiz. %	170.09%	128.00%	135.97%	98.60%	91.65%	103.32%	100.00%	-
EY	3.75	4.98	4.69	6.47	6.96	6.17	6.38	-29.71%
YoY %	-24.70%	6.18%	-27.51%	-7.04%	12.80%	-3.29%	-	-
Horiz. %	58.78%	78.06%	73.51%	101.41%	109.09%	96.71%	100.00%	-
DY	2.92	3.10	2.94	2.91	2.23	2.30	2.08	25.24%
YoY %	-5.81%	5.44%	1.03%	30.49%	-3.04%	10.58%	-	-
Horiz. %	140.38%	149.04%	141.35%	139.90%	107.21%	110.58%	100.00%	-
P/NAPS	1.35	1.28	1.38	1.37	1.36	1.32	1.25	5.24%
YoY %	5.47%	-7.25%	0.73%	0.74%	3.03%	5.60%	-	-
Horiz. %	108.00%	102.40%	110.40%	109.60%	108.80%	105.60%	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