[IJM] YoY Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 49.52%
YoY- -44.25%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 4,558,148 4,260,731 4,628,318 4,396,017 3,961,144 4,005,434 4,355,497 0.76%
PBT 421,199 316,366 551,903 634,798 1,020,954 774,731 1,118,632 -15.01%
Tax -170,877 -142,607 -173,620 -165,236 -181,367 -212,884 -178,637 -0.73%
NP 250,322 173,759 378,283 469,562 839,587 561,847 939,995 -19.78%
-
NP to SH 179,293 178,105 338,621 417,769 749,352 382,678 821,355 -22.39%
-
Tax Rate 40.57% 45.08% 31.46% 26.03% 17.76% 27.48% 15.97% -
Total Cost 4,307,826 4,086,972 4,250,035 3,926,455 3,121,557 3,443,587 3,415,502 3.94%
-
Net Worth 9,581,753 9,343,717 9,506,339 9,139,821 8,956,540 6,908,445 6,299,808 7.23%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 72,589 72,713 108,851 107,950 107,050 58,670 55,998 4.41%
Div Payout % 40.49% 40.83% 32.15% 25.84% 14.29% 15.33% 6.82% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 9,581,753 9,343,717 9,506,339 9,139,821 8,956,540 6,908,445 6,299,808 7.23%
NOSH 3,639,288 3,635,687 3,628,600 3,598,354 3,568,342 1,466,761 1,399,957 17.25%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 5.49% 4.08% 8.17% 10.68% 21.20% 14.03% 21.58% -
ROE 1.87% 1.91% 3.56% 4.57% 8.37% 5.54% 13.04% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 125.59 117.19 127.56 122.17 111.01 273.08 311.12 -14.02%
EPS 4.94 4.90 9.34 11.61 21.00 26.09 58.67 -33.78%
DPS 2.00 2.00 3.00 3.00 3.00 4.00 4.00 -10.90%
NAPS 2.64 2.57 2.62 2.54 2.51 4.71 4.50 -8.50%
Adjusted Per Share Value based on latest NOSH - 3,603,072
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 124.96 116.81 126.89 120.52 108.60 109.81 119.41 0.75%
EPS 4.92 4.88 9.28 11.45 20.54 10.49 22.52 -22.38%
DPS 1.99 1.99 2.98 2.96 2.93 1.61 1.54 4.36%
NAPS 2.6269 2.5616 2.6062 2.5057 2.4555 1.894 1.7271 7.23%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.17 1.62 3.05 3.20 3.38 6.57 5.88 -
P/RPS 1.73 1.38 2.39 2.62 3.04 2.41 1.89 -1.46%
P/EPS 43.93 33.07 32.68 27.56 16.10 25.18 10.02 27.91%
EY 2.28 3.02 3.06 3.63 6.21 3.97 9.98 -21.80%
DY 0.92 1.23 0.98 0.94 0.89 0.61 0.68 5.16%
P/NAPS 0.82 0.63 1.16 1.26 1.35 1.39 1.31 -7.50%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 26/02/19 27/02/18 23/02/17 25/02/16 27/02/15 27/02/14 -
Price 2.15 1.97 2.90 3.42 3.41 7.18 5.80 -
P/RPS 1.71 1.68 2.27 2.80 3.07 2.63 1.86 -1.39%
P/EPS 43.52 40.21 31.07 29.46 16.24 27.52 9.89 27.99%
EY 2.30 2.49 3.22 3.39 6.16 3.63 10.12 -21.87%
DY 0.93 1.02 1.03 0.88 0.88 0.56 0.69 5.09%
P/NAPS 0.81 0.77 1.11 1.35 1.36 1.52 1.29 -7.45%

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