[IJM] YoY Annualized Quarter Result on 31-Dec-2017 [#3]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

27-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

31-Dec-2017 [#3]

Profit Trend

QoQ- -4.85%

YoY- -18.95%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Annualized Quarter Result
Revenue	5,362,314	6,077,530	5,680,974	6,171,090	5,861,356	5,281,525	5,340,578	0.06%
YoY %	-11.77%	6.98%	-7.94%	5.28%	10.98%	-1.11%	-	-
Horiz. %	100.41%	113.80%	106.37%	115.55%	109.75%	98.89%	100.00%	-
PBT	711,150	561,598	421,821	735,870	846,397	1,361,272	1,032,974	-6.02%
YoY %	26.63%	33.14%	-42.68%	-13.06%	-37.82%	31.78%	-	-
Horiz. %	68.84%	54.37%	40.84%	71.24%	81.94%	131.78%	100.00%	-
Tax	-206,133	-227,836	-190,142	-231,493	-220,314	-241,822	-283,845	-5.18%
YoY %	9.53%	-19.82%	17.86%	-5.07%	8.89%	14.80%	-	-
Horiz. %	72.62%	80.27%	66.99%	81.56%	77.62%	85.20%	100.00%	-
NP	505,017	333,762	231,678	504,377	626,082	1,119,449	749,129	-6.35%
YoY %	51.31%	44.06%	-54.07%	-19.44%	-44.07%	49.43%	-	-
Horiz. %	67.41%	44.55%	30.93%	67.33%	83.57%	149.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	327,046	239,057	237,473	451,494	557,025	999,136	510,237	-7.13%
YoY %	36.81%	0.67%	-47.40%	-18.95%	-44.25%	95.82%	-	-
Horiz. %	64.10%	46.85%	46.54%	88.49%	109.17%	195.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.99%	40.57%	45.08%	31.46%	26.03%	17.76%	27.48%	-
YoY %	-28.54%	-10.00%	43.29%	20.86%	46.57%	-35.37%	-	-
Horiz. %	105.49%	147.63%	164.05%	114.48%	94.72%	64.63%	100.00%	-
Total Cost	4,857,297	5,743,768	5,449,296	5,666,713	5,235,273	4,162,076	4,591,449	0.94%
YoY %	-15.43%	5.40%	-3.84%	8.24%	25.79%	-9.35%	-	-
Horiz. %	105.79%	125.10%	118.68%	123.42%	114.02%	90.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,804,461	9,581,753	9,343,717	9,506,339	9,139,821	8,956,540	6,908,445	6.00%
YoY %	2.32%	2.55%	-1.71%	4.01%	2.05%	29.65%	-	-
Horiz. %	141.92%	138.70%	135.25%	137.60%	132.30%	129.65%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Dividend
Div	96,834	96,785	96,951	145,134	143,934	142,733	78,227	3.61%
YoY %	0.05%	-0.17%	-33.20%	0.83%	0.84%	82.46%	-	-
Horiz. %	123.79%	123.72%	123.94%	185.53%	184.00%	182.46%	100.00%	-
Div Payout %	29.61%	40.49%	40.83%	32.15%	25.84%	14.29%	15.33%	-
YoY %	-26.87%	-0.83%	27.00%	24.42%	80.83%	-6.78%	-	-
Horiz. %	193.15%	264.12%	266.34%	209.72%	168.56%	93.22%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Equity
Net Worth	9,804,461	9,581,753	9,343,717	9,506,339	9,139,821	8,956,540	6,908,445	6.00%
YoY %	2.32%	2.55%	-1.71%	4.01%	2.05%	29.65%	-	-
Horiz. %	141.92%	138.70%	135.25%	137.60%	132.30%	129.65%	100.00%	-
NOSH	3,641,119	3,639,288	3,635,687	3,628,600	3,598,354	3,568,342	1,466,761	16.34%
YoY %	0.05%	0.10%	0.20%	0.84%	0.84%	143.28%	-	-
Horiz. %	248.24%	248.12%	247.87%	247.39%	245.33%	243.28%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Ratio Analysis
NP Margin	9.42%	5.49%	4.08%	8.17%	10.68%	21.20%	14.03%	-
YoY %	71.58%	34.56%	-50.06%	-23.50%	-49.62%	51.10%	-	-
Horiz. %	67.14%	39.13%	29.08%	58.23%	76.12%	151.10%	100.00%	-
ROE	3.34%	2.49%	2.54%	4.75%	6.09%	11.16%	7.39%	-
YoY %	34.14%	-1.97%	-46.53%	-22.00%	-45.43%	51.01%	-	-
Horiz. %	45.20%	33.69%	34.37%	64.28%	82.41%	151.01%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Per Share
RPS	147.67	167.45	156.26	170.08	162.89	148.01	364.11	-13.95%
YoY %	-11.81%	7.16%	-8.13%	4.41%	10.05%	-59.35%	-	-
Horiz. %	40.56%	45.99%	42.92%	46.71%	44.74%	40.65%	100.00%	-
EPS	9.01	6.59	6.53	12.45	15.48	28.00	34.79	-20.14%
YoY %	36.72%	0.92%	-47.55%	-19.57%	-44.71%	-19.52%	-	-
Horiz. %	25.90%	18.94%	18.77%	35.79%	44.50%	80.48%	100.00%	-
DPS	2.67	2.67	2.67	4.00	4.00	4.00	5.33	-10.87%
YoY %	0.00%	0.00%	-33.25%	0.00%	0.00%	-24.95%	-	-
Horiz. %	50.09%	50.09%	50.09%	75.05%	75.05%	75.05%	100.00%	-
NAPS	2.70	2.64	2.57	2.62	2.54	2.51	4.71	-8.84%
YoY %	2.27%	2.72%	-1.91%	3.15%	1.20%	-46.71%	-	-
Horiz. %	57.32%	56.05%	54.56%	55.63%	53.93%	53.29%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 3,628,600
RPS	147.01	166.62	155.75	169.18	160.69	144.80	146.41	0.06%
YoY %	-11.77%	6.98%	-7.94%	5.28%	10.97%	-1.10%	-	-
Horiz. %	100.41%	113.80%	106.38%	115.55%	109.75%	98.90%	100.00%	-
EPS	8.97	6.55	6.51	12.38	15.27	27.39	13.99	-7.13%
YoY %	36.95%	0.61%	-47.42%	-18.93%	-44.25%	95.78%	-	-
Horiz. %	64.12%	46.82%	46.53%	88.49%	109.15%	195.78%	100.00%	-
DPS	2.65	2.65	2.66	3.98	3.95	3.91	2.14	3.62%
YoY %	0.00%	-0.38%	-33.17%	0.76%	1.02%	82.71%	-	-
Horiz. %	123.83%	123.83%	124.30%	185.98%	184.58%	182.71%	100.00%	-
NAPS	2.6879	2.6269	2.5616	2.6062	2.5057	2.4555	1.894	6.00%
YoY %	2.32%	2.55%	-1.71%	4.01%	2.04%	29.65%	-	-
Horiz. %	141.92%	138.70%	135.25%	137.60%	132.30%	129.65%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	31/12/14	-
Price	1.73	2.17	1.62	3.05	3.20	3.38	6.57	-
P/RPS	1.17	1.30	1.04	1.79	1.96	2.28	1.80	-6.92%
YoY %	-10.00%	25.00%	-41.90%	-8.67%	-14.04%	26.67%	-	-
Horiz. %	65.00%	72.22%	57.78%	99.44%	108.89%	126.67%	100.00%	-
P/EPS	19.21	32.95	24.80	24.51	20.67	12.07	18.89	0.28%
YoY %	-41.70%	32.86%	1.18%	18.58%	71.25%	-36.10%	-	-
Horiz. %	101.69%	174.43%	131.29%	129.75%	109.42%	63.90%	100.00%	-
EY	5.21	3.04	4.03	4.08	4.84	8.28	5.29	-0.25%
YoY %	71.38%	-24.57%	-1.23%	-15.70%	-41.55%	56.52%	-	-
Horiz. %	98.49%	57.47%	76.18%	77.13%	91.49%	156.52%	100.00%	-
DY	1.54	1.23	1.65	1.31	1.25	1.18	0.81	11.29%
YoY %	25.20%	-25.45%	25.95%	4.80%	5.93%	45.68%	-	-
Horiz. %	190.12%	151.85%	203.70%	161.73%	154.32%	145.68%	100.00%	-
P/NAPS	0.64	0.82	0.63	1.16	1.26	1.35	1.39	-12.11%
YoY %	-21.95%	30.16%	-45.69%	-7.94%	-6.67%	-2.88%	-	-
Horiz. %	46.04%	58.99%	45.32%	83.45%	90.65%	97.12%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	25/02/21	25/02/20	26/02/19	27/02/18	23/02/17	25/02/16	27/02/15	-
Price	1.62	2.15	1.97	2.90	3.42	3.41	7.18	-
P/RPS	1.10	1.28	1.26	1.71	2.10	2.30	1.97	-9.24%
YoY %	-14.06%	1.59%	-26.32%	-18.57%	-8.70%	16.75%	-	-
Horiz. %	55.84%	64.97%	63.96%	86.80%	106.60%	116.75%	100.00%	-
P/EPS	17.99	32.64	30.16	23.31	22.09	12.18	20.64	-2.26%
YoY %	-44.88%	8.22%	29.39%	5.52%	81.36%	-40.99%	-	-
Horiz. %	87.16%	158.14%	146.12%	112.94%	107.03%	59.01%	100.00%	-
EY	5.56	3.06	3.32	4.29	4.53	8.21	4.84	2.33%
YoY %	81.70%	-7.83%	-22.61%	-5.30%	-44.82%	69.63%	-	-
Horiz. %	114.88%	63.22%	68.60%	88.64%	93.60%	169.63%	100.00%	-
DY	1.65	1.24	1.35	1.38	1.17	1.17	0.74	14.28%
YoY %	33.06%	-8.15%	-2.17%	17.95%	0.00%	58.11%	-	-
Horiz. %	222.97%	167.57%	182.43%	186.49%	158.11%	158.11%	100.00%	-
P/NAPS	0.60	0.81	0.77	1.11	1.35	1.36	1.52	-14.33%
YoY %	-25.93%	5.19%	-30.63%	-17.78%	-0.74%	-10.53%	-	-
Horiz. %	39.47%	53.29%	50.66%	73.03%	88.82%	89.47%	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