[IJM] YoY Cumulative Quarter Result on 30-Jun-2017 [#1]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

23-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

30-Jun-2017 [#1]

Profit Trend

QoQ- -80.67%

YoY- 9.42%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Cumulative Result
Revenue	879,803	1,543,558	1,444,316	1,468,311	1,313,229	1,182,243	1,373,038	-7.14%
YoY %	-43.00%	6.87%	-1.63%	11.81%	11.08%	-13.90%	-	-
Horiz. %	64.08%	112.42%	105.19%	106.94%	95.64%	86.10%	100.00%	-
PBT	93,152	143,400	103,228	197,505	174,569	426,637	258,636	-15.63%
YoY %	-35.04%	38.92%	-47.73%	13.14%	-59.08%	64.96%	-	-
Horiz. %	36.02%	55.44%	39.91%	76.36%	67.50%	164.96%	100.00%	-
Tax	-43,399	-62,929	-42,411	-53,677	-44,669	-56,088	-73,206	-8.33%
YoY %	31.03%	-48.38%	20.99%	-20.17%	20.36%	23.38%	-	-
Horiz. %	59.28%	85.96%	57.93%	73.32%	61.02%	76.62%	100.00%	-
NP	49,753	80,471	60,817	143,828	129,900	370,549	185,430	-19.67%
YoY %	-38.17%	32.32%	-57.72%	10.72%	-64.94%	99.83%	-	-
Horiz. %	26.83%	43.40%	32.80%	77.56%	70.05%	199.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,271	59,424	62,764	126,395	115,516	336,867	133,386	-53.92%
YoY %	-97.86%	-5.32%	-50.34%	9.42%	-65.71%	152.55%	-	-
Horiz. %	0.95%	44.55%	47.05%	94.76%	86.60%	252.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	46.59%	43.88%	41.08%	27.18%	25.59%	13.15%	28.30%	-
YoY %	6.18%	6.82%	51.14%	6.21%	94.60%	-53.53%	-	-
Horiz. %	164.63%	155.05%	145.16%	96.04%	90.42%	46.47%	100.00%	-
Total Cost	830,050	1,463,087	1,383,499	1,324,483	1,183,329	811,694	1,187,608	-5.79%
YoY %	-43.27%	5.75%	4.46%	11.93%	45.79%	-31.65%	-	-
Horiz. %	69.89%	123.20%	116.49%	111.53%	99.64%	68.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,618,048	9,537,437	9,217,200	9,452,462	8,861,009	8,585,762	6,633,172	6.38%
YoY %	0.85%	3.47%	-2.49%	6.67%	3.21%	29.44%	-	-
Horiz. %	145.00%	143.78%	138.96%	142.50%	133.59%	129.44%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	9,618,048	9,537,437	9,217,200	9,452,462	8,861,009	8,585,762	6,633,172	6.38%
YoY %	0.85%	3.47%	-2.49%	6.67%	3.21%	29.44%	-	-
Horiz. %	145.00%	143.78%	138.96%	142.50%	133.59%	129.44%	100.00%	-
NOSH	3,639,288	3,639,266	3,635,687	3,621,633	3,587,453	1,773,917	1,445,135	16.62%
YoY %	0.00%	0.10%	0.39%	0.95%	102.23%	22.75%	-	-
Horiz. %	251.83%	251.83%	251.58%	250.61%	248.24%	122.75%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	5.66%	5.21%	4.21%	9.80%	9.89%	31.34%	13.51%	-
YoY %	8.64%	23.75%	-57.04%	-0.91%	-68.44%	131.98%	-	-
Horiz. %	41.89%	38.56%	31.16%	72.54%	73.21%	231.98%	100.00%	-
ROE	0.01%	0.62%	0.68%	1.34%	1.30%	3.92%	2.01%	-
YoY %	-98.39%	-8.82%	-49.25%	3.08%	-66.84%	95.02%	-	-
Horiz. %	0.50%	30.85%	33.83%	66.67%	64.68%	195.02%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	24.24	42.56	39.80	40.54	36.61	66.65	95.01	-20.34%
YoY %	-43.05%	6.93%	-1.83%	10.73%	-45.07%	-29.85%	-	-
Horiz. %	25.51%	44.80%	41.89%	42.67%	38.53%	70.15%	100.00%	-
EPS	0.04	1.64	1.73	3.49	3.22	18.99	9.23	-59.58%
YoY %	-97.56%	-5.20%	-50.43%	8.39%	-83.04%	105.74%	-	-
Horiz. %	0.43%	17.77%	18.74%	37.81%	34.89%	205.74%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.65	2.63	2.54	2.61	2.47	4.84	4.59	-8.74%
YoY %	0.76%	3.54%	-2.68%	5.67%	-48.97%	5.45%	-	-
Horiz. %	57.73%	57.30%	55.34%	56.86%	53.81%	105.45%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 3,621,633
RPS	24.12	42.32	39.60	40.25	36.00	32.41	37.64	-7.14%
YoY %	-43.01%	6.87%	-1.61%	11.81%	11.08%	-13.89%	-	-
Horiz. %	64.08%	112.43%	105.21%	106.93%	95.64%	86.11%	100.00%	-
EPS	0.03	1.63	1.72	3.47	3.17	9.24	3.66	-55.06%
YoY %	-98.16%	-5.23%	-50.43%	9.46%	-65.69%	152.46%	-	-
Horiz. %	0.82%	44.54%	46.99%	94.81%	86.61%	252.46%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.6368	2.6147	2.5269	2.5914	2.4293	2.3538	1.8185	6.38%
YoY %	0.85%	3.47%	-2.49%	6.67%	3.21%	29.44%	-	-
Horiz. %	145.00%	143.78%	138.96%	142.50%	133.59%	129.44%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	1.81	2.40	1.79	3.46	3.49	6.52	6.70	-
P/RPS	7.47	5.64	4.50	8.53	9.53	9.78	7.05	0.96%
YoY %	32.45%	25.33%	-47.25%	-10.49%	-2.56%	38.72%	-	-
Horiz. %	105.96%	80.00%	63.83%	120.99%	135.18%	138.72%	100.00%	-
P/EPS	5,168.61	146.46	103.49	99.14	108.39	34.33	72.59	103.45%
YoY %	3,429.02%	41.52%	4.39%	-8.53%	215.73%	-52.71%	-	-
Horiz. %	7,120.28%	201.76%	142.57%	136.58%	149.32%	47.29%	100.00%	-
EY	0.02	0.68	0.97	1.01	0.92	2.91	1.38	-50.59%
YoY %	-97.06%	-29.90%	-3.96%	9.78%	-68.38%	110.87%	-	-
Horiz. %	1.45%	49.28%	70.29%	73.19%	66.67%	210.87%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.68	0.91	0.70	1.33	1.41	1.35	1.46	-11.94%
YoY %	-25.27%	30.00%	-47.37%	-5.67%	4.44%	-7.53%	-	-
Horiz. %	46.58%	62.33%	47.95%	91.10%	96.58%	92.47%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	26/08/20	28/08/19	28/08/18	23/08/17	24/08/16	25/08/15	26/08/14	-
Price	1.23	2.19	1.93	3.36	3.40	6.05	6.57	-
P/RPS	5.07	5.15	4.85	8.29	9.29	9.08	6.91	-5.02%
YoY %	-1.55%	6.19%	-41.50%	-10.76%	2.31%	31.40%	-	-
Horiz. %	73.37%	74.53%	70.19%	119.97%	134.44%	131.40%	100.00%	-
P/EPS	3,512.37	133.65	111.59	96.28	105.59	31.86	71.18	91.40%
YoY %	2,528.04%	19.77%	15.90%	-8.82%	231.42%	-55.24%	-	-
Horiz. %	4,934.49%	187.76%	156.77%	135.26%	148.34%	44.76%	100.00%	-
EY	0.03	0.75	0.90	1.04	0.95	3.14	1.40	-47.26%
YoY %	-96.00%	-16.67%	-13.46%	9.47%	-69.75%	124.29%	-	-
Horiz. %	2.14%	53.57%	64.29%	74.29%	67.86%	224.29%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.46	0.83	0.76	1.29	1.38	1.25	1.43	-17.20%
YoY %	-44.58%	9.21%	-41.09%	-6.52%	10.40%	-12.59%	-	-
Horiz. %	32.17%	58.04%	53.15%	90.21%	96.50%	87.41%	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