[IJM] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 1.28%
YoY- 95.82%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 5,680,974 6,171,090 5,861,356 5,281,525 5,340,578 5,807,329 4,545,125 3.78%
PBT 421,821 735,870 846,397 1,361,272 1,032,974 1,491,509 828,900 -10.64%
Tax -190,142 -231,493 -220,314 -241,822 -283,845 -238,182 -212,812 -1.85%
NP 231,678 504,377 626,082 1,119,449 749,129 1,253,326 616,088 -15.03%
-
NP to SH 237,473 451,494 557,025 999,136 510,237 1,095,140 475,282 -10.91%
-
Tax Rate 45.08% 31.46% 26.03% 17.76% 27.48% 15.97% 25.67% -
Total Cost 5,449,296 5,666,713 5,235,273 4,162,076 4,591,449 4,554,002 3,929,037 5.60%
-
Net Worth 9,343,717 9,506,339 9,139,821 8,956,540 6,908,445 6,299,808 5,526,542 9.14%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 96,951 145,134 143,934 142,733 78,227 74,664 73,687 4.67%
Div Payout % 40.83% 32.15% 25.84% 14.29% 15.33% 6.82% 15.50% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 9,343,717 9,506,339 9,139,821 8,956,540 6,908,445 6,299,808 5,526,542 9.14%
NOSH 3,635,687 3,628,600 3,598,354 3,568,342 1,466,761 1,399,957 1,381,635 17.48%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.08% 8.17% 10.68% 21.20% 14.03% 21.58% 13.55% -
ROE 2.54% 4.75% 6.09% 11.16% 7.39% 17.38% 8.60% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 156.26 170.08 162.89 148.01 364.11 414.82 328.97 -11.66%
EPS 6.53 12.45 15.48 28.00 34.79 78.23 34.40 -24.18%
DPS 2.67 4.00 4.00 4.00 5.33 5.33 5.33 -10.87%
NAPS 2.57 2.62 2.54 2.51 4.71 4.50 4.00 -7.10%
Adjusted Per Share Value based on latest NOSH - 3,571,882
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 155.75 169.18 160.69 144.80 146.41 159.21 124.61 3.78%
EPS 6.51 12.38 15.27 27.39 13.99 30.02 13.03 -10.91%
DPS 2.66 3.98 3.95 3.91 2.14 2.05 2.02 4.69%
NAPS 2.5616 2.6062 2.5057 2.4555 1.894 1.7271 1.5151 9.14%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.62 3.05 3.20 3.38 6.57 5.88 4.98 -
P/RPS 1.04 1.79 1.96 2.28 1.80 1.42 1.51 -6.02%
P/EPS 24.80 24.51 20.67 12.07 18.89 7.52 14.48 9.37%
EY 4.03 4.08 4.84 8.28 5.29 13.30 6.91 -8.59%
DY 1.65 1.31 1.25 1.18 0.81 0.91 1.07 7.48%
P/NAPS 0.63 1.16 1.26 1.35 1.39 1.31 1.25 -10.78%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 23/02/17 25/02/16 27/02/15 27/02/14 26/02/13 -
Price 1.97 2.90 3.42 3.41 7.18 5.80 5.11 -
P/RPS 1.26 1.71 2.10 2.30 1.97 1.40 1.55 -3.39%
P/EPS 30.16 23.31 22.09 12.18 20.64 7.41 14.85 12.52%
EY 3.32 4.29 4.53 8.21 4.84 13.49 6.73 -11.10%
DY 1.35 1.38 1.17 1.17 0.74 0.92 1.04 4.44%
P/NAPS 0.77 1.11 1.35 1.36 1.52 1.29 1.28 -8.11%

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
Post a Comment