[IJM] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

26-Nov-2013

Admission Sponsor

Sponsor

Financial Year

31-Mar-2014

Quarter

30-Sep-2013 [#2]

Profit Trend

QoQ- -7.31%

YoY- 34.74%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Annualized Quarter Result
Revenue	5,598,948	5,042,406	5,331,986	5,626,920	4,366,994	4,263,036	3,543,180	7.91%
YoY %	11.04%	-5.43%	-5.24%	28.85%	2.44%	20.32%	-	-
Horiz. %	158.02%	142.31%	150.49%	158.81%	123.25%	120.32%	100.00%	-
PBT	867,764	1,296,894	993,258	928,642	798,990	726,100	737,938	2.73%
YoY %	-33.09%	30.57%	6.96%	16.23%	10.04%	-1.60%	-	-
Horiz. %	117.59%	175.75%	134.60%	125.84%	108.27%	98.40%	100.00%	-
Tax	-226,798	-206,192	-291,904	-183,572	-202,432	-196,444	-181,722	3.75%
YoY %	-9.99%	29.36%	-59.01%	9.32%	-3.05%	-8.10%	-	-
Horiz. %	124.80%	113.47%	160.63%	101.02%	111.40%	108.10%	100.00%	-
NP	640,966	1,090,702	701,354	745,070	596,558	529,656	556,216	2.38%
YoY %	-41.23%	55.51%	-5.87%	24.89%	12.63%	-4.78%	-	-
Horiz. %	115.24%	196.09%	126.09%	133.95%	107.25%	95.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	558,822	986,496	489,746	609,282	452,182	379,614	401,742	5.64%
YoY %	-43.35%	101.43%	-19.62%	34.74%	19.12%	-5.51%	-	-
Horiz. %	139.10%	245.55%	121.91%	151.66%	112.56%	94.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.14%	15.90%	29.39%	19.77%	25.34%	27.05%	24.63%	-
YoY %	64.40%	-45.90%	48.66%	-21.98%	-6.32%	9.83%	-	-
Horiz. %	106.13%	64.56%	119.33%	80.27%	102.88%	109.83%	100.00%	-
Total Cost	4,957,982	3,951,704	4,630,632	4,881,850	3,770,436	3,733,380	2,986,964	8.80%
YoY %	25.46%	-14.66%	-5.15%	29.48%	0.99%	24.99%	-	-
Horiz. %	165.99%	132.30%	155.03%	163.44%	126.23%	124.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,061,978	8,916,269	6,821,462	5,791,388	5,403,519	5,133,231	4,020,422	14.49%
YoY %	1.63%	30.71%	17.79%	7.18%	5.27%	27.68%	-	-
Horiz. %	225.40%	221.77%	169.67%	144.05%	134.40%	127.68%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	215,761	213,990	116,606	111,641	110,557	108,927	107,211	12.35%
YoY %	0.83%	83.52%	4.45%	0.98%	1.50%	1.60%	-	-
Horiz. %	201.25%	199.60%	108.76%	104.13%	103.12%	101.60%	100.00%	-
Div Payout %	38.61%	21.69%	23.81%	18.32%	24.45%	28.69%	26.69%	-
YoY %	78.01%	-8.90%	29.97%	-25.07%	-14.78%	7.49%	-	-
Horiz. %	144.66%	81.27%	89.21%	68.64%	91.61%	107.49%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	9,061,978	8,916,269	6,821,462	5,791,388	5,403,519	5,133,231	4,020,422	14.49%
YoY %	1.63%	30.71%	17.79%	7.18%	5.27%	27.68%	-	-
Horiz. %	225.40%	221.77%	169.67%	144.05%	134.40%	127.68%	100.00%	-
NOSH	3,596,023	3,566,507	1,457,577	1,395,515	1,381,974	1,361,599	1,340,140	17.86%
YoY %	0.83%	144.69%	4.45%	0.98%	1.50%	1.60%	-	-
Horiz. %	268.33%	266.13%	108.76%	104.13%	103.12%	101.60%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	11.45%	21.63%	13.15%	13.24%	13.66%	12.42%	15.70%	-
YoY %	-47.06%	64.49%	-0.68%	-3.07%	9.98%	-20.89%	-	-
Horiz. %	72.93%	137.77%	83.76%	84.33%	87.01%	79.11%	100.00%	-
ROE	6.17%	11.06%	7.18%	10.52%	8.37%	7.40%	9.99%	-
YoY %	-44.21%	54.04%	-31.75%	25.69%	13.11%	-25.93%	-	-
Horiz. %	61.76%	110.71%	71.87%	105.31%	83.78%	74.07%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	155.70	141.38	365.81	403.21	316.00	313.09	264.39	-8.43%
YoY %	10.13%	-61.35%	-9.28%	27.60%	0.93%	18.42%	-	-
Horiz. %	58.89%	53.47%	138.36%	152.51%	119.52%	118.42%	100.00%	-
EPS	15.54	27.66	33.60	43.66	32.72	27.88	29.98	-10.36%
YoY %	-43.82%	-17.68%	-23.04%	33.44%	17.36%	-7.00%	-	-
Horiz. %	51.83%	92.26%	112.07%	145.63%	109.14%	93.00%	100.00%	-
DPS	6.00	6.00	8.00	8.00	8.00	8.00	8.00	-4.67%
YoY %	0.00%	-25.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	75.00%	75.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.52	2.50	4.68	4.15	3.91	3.77	3.00	-2.86%
YoY %	0.80%	-46.58%	12.77%	6.14%	3.71%	25.67%	-	-
Horiz. %	84.00%	83.33%	156.00%	138.33%	130.33%	125.67%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,401,638
RPS	153.50	138.24	146.18	154.27	119.72	116.87	97.14	7.91%
YoY %	11.04%	-5.43%	-5.24%	28.86%	2.44%	20.31%	-	-
Horiz. %	158.02%	142.31%	150.48%	158.81%	123.24%	120.31%	100.00%	-
EPS	15.32	27.05	13.43	16.70	12.40	10.41	11.01	5.65%
YoY %	-43.36%	101.41%	-19.58%	34.68%	19.12%	-5.45%	-	-
Horiz. %	139.15%	245.69%	121.98%	151.68%	112.62%	94.55%	100.00%	-
DPS	5.92	5.87	3.20	3.06	3.03	2.99	2.94	12.36%
YoY %	0.85%	83.44%	4.58%	0.99%	1.34%	1.70%	-	-
Horiz. %	201.36%	199.66%	108.84%	104.08%	103.06%	101.70%	100.00%	-
NAPS	2.4844	2.4444	1.8701	1.5877	1.4814	1.4073	1.1022	14.49%
YoY %	1.64%	30.71%	17.79%	7.18%	5.27%	27.68%	-	-
Horiz. %	225.40%	221.77%	169.67%	144.05%	134.40%	127.68%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	3.21	3.22	6.47	5.78	4.72	5.00	5.19	-
P/RPS	2.06	2.28	1.77	1.43	1.49	1.60	1.96	0.83%
YoY %	-9.65%	28.81%	23.78%	-4.03%	-6.88%	-18.37%	-	-
Horiz. %	105.10%	116.33%	90.31%	72.96%	76.02%	81.63%	100.00%	-
P/EPS	20.66	11.64	19.26	13.24	14.43	17.93	17.31	2.98%
YoY %	77.49%	-39.56%	45.47%	-8.25%	-19.52%	3.58%	-	-
Horiz. %	119.35%	67.24%	111.27%	76.49%	83.36%	103.58%	100.00%	-
EY	4.84	8.59	5.19	7.55	6.93	5.58	5.78	-2.91%
YoY %	-43.66%	65.51%	-31.26%	8.95%	24.19%	-3.46%	-	-
Horiz. %	83.74%	148.62%	89.79%	130.62%	119.90%	96.54%	100.00%	-
DY	1.87	1.86	1.24	1.38	1.69	1.60	1.54	3.28%
YoY %	0.54%	50.00%	-10.14%	-18.34%	5.62%	3.90%	-	-
Horiz. %	121.43%	120.78%	80.52%	89.61%	109.74%	103.90%	100.00%	-
P/NAPS	1.27	1.29	1.38	1.39	1.21	1.33	1.73	-5.01%
YoY %	-1.55%	-6.52%	-0.72%	14.88%	-9.02%	-23.12%	-	-
Horiz. %	73.41%	74.57%	79.77%	80.35%	69.94%	76.88%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	28/11/16	24/11/15	25/11/14	26/11/13	28/11/12	25/11/11	23/11/10	-
Price	3.23	3.31	6.70	5.59	5.04	5.60	5.69	-
P/RPS	2.07	2.34	1.83	1.39	1.59	1.79	2.15	-0.62%
YoY %	-11.54%	27.87%	31.65%	-12.58%	-11.17%	-16.74%	-	-
Horiz. %	96.28%	108.84%	85.12%	64.65%	73.95%	83.26%	100.00%	-
P/EPS	20.79	11.97	19.94	12.80	15.40	20.09	18.98	1.52%
YoY %	73.68%	-39.97%	55.78%	-16.88%	-23.34%	5.85%	-	-
Horiz. %	109.54%	63.07%	105.06%	67.44%	81.14%	105.85%	100.00%	-
EY	4.81	8.36	5.01	7.81	6.49	4.98	5.27	-1.50%
YoY %	-42.46%	66.87%	-35.85%	20.34%	30.32%	-5.50%	-	-
Horiz. %	91.27%	158.63%	95.07%	148.20%	123.15%	94.50%	100.00%	-
DY	1.86	1.81	1.19	1.43	1.59	1.43	1.41	4.72%
YoY %	2.76%	52.10%	-16.78%	-10.06%	11.19%	1.42%	-	-
Horiz. %	131.91%	128.37%	84.40%	101.42%	112.77%	101.42%	100.00%	-
P/NAPS	1.28	1.32	1.43	1.35	1.29	1.49	1.90	-6.36%
YoY %	-3.03%	-7.69%	5.93%	4.65%	-13.42%	-21.58%	-	-
Horiz. %	67.37%	69.47%	75.26%	71.05%	67.89%	78.42%	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