[IJM] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

24-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Mar-2016

Quarter

30-Sep-2015 [#2]

Profit Trend

QoQ- -26.79%

YoY- 101.43%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Annualized Quarter Result
Revenue	5,506,964	6,124,240	5,598,948	5,042,406	5,331,986	5,626,920	4,366,994	3.93%
YoY %	-10.08%	9.38%	11.04%	-5.43%	-5.24%	28.85%	-	-
Horiz. %	126.10%	140.24%	128.21%	115.47%	122.10%	128.85%	100.00%	-
PBT	278,120	758,954	867,764	1,296,894	993,258	928,642	798,990	-16.12%
YoY %	-63.35%	-12.54%	-33.09%	30.57%	6.96%	16.23%	-	-
Horiz. %	34.81%	94.99%	108.61%	162.32%	124.31%	116.23%	100.00%	-
Tax	-132,954	-222,568	-226,798	-206,192	-291,904	-183,572	-202,432	-6.76%
YoY %	40.26%	1.87%	-9.99%	29.36%	-59.01%	9.32%	-	-
Horiz. %	65.68%	109.95%	112.04%	101.86%	144.20%	90.68%	100.00%	-
NP	145,166	536,386	640,966	1,090,702	701,354	745,070	596,558	-20.97%
YoY %	-72.94%	-16.32%	-41.23%	55.51%	-5.87%	24.89%	-	-
Horiz. %	24.33%	89.91%	107.44%	182.83%	117.57%	124.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	169,364	474,514	558,822	986,496	489,746	609,282	452,182	-15.09%
YoY %	-64.31%	-15.09%	-43.35%	101.43%	-19.62%	34.74%	-	-
Horiz. %	37.45%	104.94%	123.58%	218.16%	108.31%	134.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	47.80%	29.33%	26.14%	15.90%	29.39%	19.77%	25.34%	-
YoY %	62.97%	12.20%	64.40%	-45.90%	48.66%	-21.98%	-	-
Horiz. %	188.63%	115.75%	103.16%	62.75%	115.98%	78.02%	100.00%	-
Total Cost	5,361,798	5,587,854	4,957,982	3,951,704	4,630,632	4,881,850	3,770,436	6.04%
YoY %	-4.05%	12.70%	25.46%	-14.66%	-5.15%	29.48%	-	-
Horiz. %	142.21%	148.20%	131.50%	104.81%	122.81%	129.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,232,623	9,526,502	9,061,978	8,916,269	6,821,462	5,791,388	5,403,519	9.33%
YoY %	-3.08%	5.13%	1.63%	30.71%	17.79%	7.18%	-	-
Horiz. %	170.86%	176.30%	167.71%	165.01%	126.24%	107.18%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	145,395	217,334	215,761	213,990	116,606	111,641	110,557	4.66%
YoY %	-33.10%	0.73%	0.83%	83.52%	4.45%	0.98%	-	-
Horiz. %	131.51%	196.58%	195.16%	193.56%	105.47%	100.98%	100.00%	-
Div Payout %	85.85%	45.80%	38.61%	21.69%	23.81%	18.32%	24.45%	-
YoY %	87.45%	18.62%	78.01%	-8.90%	29.97%	-25.07%	-	-
Horiz. %	351.12%	187.32%	157.91%	88.71%	97.38%	74.93%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	9,232,623	9,526,502	9,061,978	8,916,269	6,821,462	5,791,388	5,403,519	9.33%
YoY %	-3.08%	5.13%	1.63%	30.71%	17.79%	7.18%	-	-
Horiz. %	170.86%	176.30%	167.71%	165.01%	126.24%	107.18%	100.00%	-
NOSH	3,635,687	3,622,244	3,596,023	3,566,507	1,457,577	1,395,515	1,381,974	17.48%
YoY %	0.37%	0.73%	0.83%	144.69%	4.45%	0.98%	-	-
Horiz. %	263.08%	262.11%	260.21%	258.07%	105.47%	100.98%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	2.64%	8.76%	11.45%	21.63%	13.15%	13.24%	13.66%	-
YoY %	-69.86%	-23.49%	-47.06%	64.49%	-0.68%	-3.07%	-	-
Horiz. %	19.33%	64.13%	83.82%	158.35%	96.27%	96.93%	100.00%	-
ROE	1.83%	4.98%	6.17%	11.06%	7.18%	10.52%	8.37%	-
YoY %	-63.25%	-19.29%	-44.21%	54.04%	-31.75%	25.69%	-	-
Horiz. %	21.86%	59.50%	73.72%	132.14%	85.78%	125.69%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	151.50	169.07	155.70	141.38	365.81	403.21	316.00	-11.52%
YoY %	-10.39%	8.59%	10.13%	-61.35%	-9.28%	27.60%	-	-
Horiz. %	47.94%	53.50%	49.27%	44.74%	115.76%	127.60%	100.00%	-
EPS	4.66	13.10	15.54	27.66	33.60	43.66	32.72	-27.72%
YoY %	-64.43%	-15.70%	-43.82%	-17.68%	-23.04%	33.44%	-	-
Horiz. %	14.24%	40.04%	47.49%	84.54%	102.69%	133.44%	100.00%	-
DPS	4.00	6.00	6.00	6.00	8.00	8.00	8.00	-10.90%
YoY %	-33.33%	0.00%	0.00%	-25.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	75.00%	75.00%	75.00%	100.00%	100.00%	100.00%	-
NAPS	2.54	2.63	2.52	2.50	4.68	4.15	3.91	-6.93%
YoY %	-3.42%	4.37%	0.80%	-46.58%	12.77%	6.14%	-	-
Horiz. %	64.96%	67.26%	64.45%	63.94%	119.69%	106.14%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 3,570,342
RPS	150.98	167.90	153.50	138.24	146.18	154.27	119.72	3.94%
YoY %	-10.08%	9.38%	11.04%	-5.43%	-5.24%	28.86%	-	-
Horiz. %	126.11%	140.24%	128.22%	115.47%	122.10%	128.86%	100.00%	-
EPS	4.64	13.01	15.32	27.05	13.43	16.70	12.40	-15.10%
YoY %	-64.34%	-15.08%	-43.36%	101.41%	-19.58%	34.68%	-	-
Horiz. %	37.42%	104.92%	123.55%	218.15%	108.31%	134.68%	100.00%	-
DPS	3.99	5.96	5.92	5.87	3.20	3.06	3.03	4.69%
YoY %	-33.05%	0.68%	0.85%	83.44%	4.58%	0.99%	-	-
Horiz. %	131.68%	196.70%	195.38%	193.73%	105.61%	100.99%	100.00%	-
NAPS	2.5312	2.6117	2.4844	2.4444	1.8701	1.5877	1.4814	9.33%
YoY %	-3.08%	5.12%	1.64%	30.71%	17.79%	7.18%	-	-
Horiz. %	170.87%	176.30%	167.71%	165.01%	126.24%	107.18%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	1.80	3.30	3.21	3.22	6.47	5.78	4.72	-
P/RPS	1.19	1.95	2.06	2.28	1.77	1.43	1.49	-3.67%
YoY %	-38.97%	-5.34%	-9.65%	28.81%	23.78%	-4.03%	-	-
Horiz. %	79.87%	130.87%	138.26%	153.02%	118.79%	95.97%	100.00%	-
P/EPS	38.63	25.19	20.66	11.64	19.26	13.24	14.43	17.82%
YoY %	53.35%	21.93%	77.49%	-39.56%	45.47%	-8.25%	-	-
Horiz. %	267.71%	174.57%	143.17%	80.67%	133.47%	91.75%	100.00%	-
EY	2.59	3.97	4.84	8.59	5.19	7.55	6.93	-15.12%
YoY %	-34.76%	-17.98%	-43.66%	65.51%	-31.26%	8.95%	-	-
Horiz. %	37.37%	57.29%	69.84%	123.95%	74.89%	108.95%	100.00%	-
DY	2.22	1.82	1.87	1.86	1.24	1.38	1.69	4.64%
YoY %	21.98%	-2.67%	0.54%	50.00%	-10.14%	-18.34%	-	-
Horiz. %	131.36%	107.69%	110.65%	110.06%	73.37%	81.66%	100.00%	-
P/NAPS	0.71	1.25	1.27	1.29	1.38	1.39	1.21	-8.49%
YoY %	-43.20%	-1.57%	-1.55%	-6.52%	-0.72%	14.88%	-	-
Horiz. %	58.68%	103.31%	104.96%	106.61%	114.05%	114.88%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	26/11/18	28/11/17	28/11/16	24/11/15	25/11/14	26/11/13	28/11/12	-
Price	1.82	3.07	3.23	3.31	6.70	5.59	5.04	-
P/RPS	1.20	1.82	2.07	2.34	1.83	1.39	1.59	-4.57%
YoY %	-34.07%	-12.08%	-11.54%	27.87%	31.65%	-12.58%	-	-
Horiz. %	75.47%	114.47%	130.19%	147.17%	115.09%	87.42%	100.00%	-
P/EPS	39.06	23.44	20.79	11.97	19.94	12.80	15.40	16.77%
YoY %	66.64%	12.75%	73.68%	-39.97%	55.78%	-16.88%	-	-
Horiz. %	253.64%	152.21%	135.00%	77.73%	129.48%	83.12%	100.00%	-
EY	2.56	4.27	4.81	8.36	5.01	7.81	6.49	-14.35%
YoY %	-40.05%	-11.23%	-42.46%	66.87%	-35.85%	20.34%	-	-
Horiz. %	39.45%	65.79%	74.11%	128.81%	77.20%	120.34%	100.00%	-
DY	2.20	1.95	1.86	1.81	1.19	1.43	1.59	5.55%
YoY %	12.82%	4.84%	2.76%	52.10%	-16.78%	-10.06%	-	-
Horiz. %	138.36%	122.64%	116.98%	113.84%	74.84%	89.94%	100.00%	-
P/NAPS	0.72	1.17	1.28	1.32	1.43	1.35	1.29	-9.25%
YoY %	-38.46%	-8.59%	-3.03%	-7.69%	5.93%	4.65%	-	-
Horiz. %	55.81%	90.70%	99.22%	102.33%	110.85%	104.65%	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