[IJM] YoY Cumulative 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- 51.92%
YoY- 95.82%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 4,260,731 4,628,318 4,396,017 3,961,144 4,005,434 4,355,497 3,408,844 3.78%
PBT 316,366 551,903 634,798 1,020,954 774,731 1,118,632 621,675 -10.64%
Tax -142,607 -173,620 -165,236 -181,367 -212,884 -178,637 -159,609 -1.85%
NP 173,759 378,283 469,562 839,587 561,847 939,995 462,066 -15.03%
-
NP to SH 178,105 338,621 417,769 749,352 382,678 821,355 356,462 -10.91%
-
Tax Rate 45.08% 31.46% 26.03% 17.76% 27.48% 15.97% 25.67% -
Total Cost 4,086,972 4,250,035 3,926,455 3,121,557 3,443,587 3,415,502 2,946,778 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 72,713 108,851 107,950 107,050 58,670 55,998 55,265 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 1.91% 3.56% 4.57% 8.37% 5.54% 13.04% 6.45% -
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 117.19 127.56 122.17 111.01 273.08 311.12 246.73 -11.66%
EPS 4.90 9.34 11.61 21.00 26.09 58.67 25.80 -24.17%
DPS 2.00 3.00 3.00 3.00 4.00 4.00 4.00 -10.90%
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 116.81 126.89 120.52 108.60 109.81 119.41 93.46 3.78%
EPS 4.88 9.28 11.45 20.54 10.49 22.52 9.77 -10.92%
DPS 1.99 2.98 2.96 2.93 1.61 1.54 1.52 4.59%
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 1.38 2.39 2.62 3.04 2.41 1.89 2.02 -6.15%
P/EPS 33.07 32.68 27.56 16.10 25.18 10.02 19.30 9.38%
EY 3.02 3.06 3.63 6.21 3.97 9.98 5.18 -8.59%
DY 1.23 0.98 0.94 0.89 0.61 0.68 0.80 7.42%
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 1.68 2.27 2.80 3.07 2.63 1.86 2.07 -3.41%
P/EPS 40.21 31.07 29.46 16.24 27.52 9.89 19.81 12.51%
EY 2.49 3.22 3.39 6.16 3.63 10.12 5.05 -11.11%
DY 1.02 1.03 0.88 0.88 0.56 0.69 0.78 4.57%
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