[IJM] YoY Quarter Result on 30-Sep-2015 [#2]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

24-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Mar-2016

Quarter

30-Sep-2015 [#2]

Profit Trend

QoQ- -53.58%

YoY- 40.27%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Quarter Result
Revenue	1,309,166	1,593,809	1,486,245	1,338,960	1,292,955	1,411,631	1,141,811	2.30%
YoY %	-17.86%	7.24%	11.00%	3.56%	-8.41%	23.63%	-	-
Horiz. %	114.66%	139.59%	130.17%	117.27%	113.24%	123.63%	100.00%	-
PBT	35,332	181,972	259,313	221,810	237,993	207,554	233,280	-26.97%
YoY %	-80.58%	-29.83%	16.91%	-6.80%	14.67%	-11.03%	-	-
Horiz. %	15.15%	78.01%	111.16%	95.08%	102.02%	88.97%	100.00%	-
Tax	-23,566	-57,607	-68,730	-47,008	-72,746	-36,832	-54,515	-13.03%
YoY %	59.09%	16.18%	-46.21%	35.38%	-97.51%	32.44%	-	-
Horiz. %	43.23%	105.67%	126.08%	86.23%	133.44%	67.56%	100.00%	-
NP	11,766	124,365	190,583	174,802	165,247	170,722	178,765	-36.44%
YoY %	-90.54%	-34.74%	9.03%	5.78%	-3.21%	-4.50%	-	-
Horiz. %	6.58%	69.57%	106.61%	97.78%	92.44%	95.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,918	110,862	163,895	156,381	111,487	140,304	137,258	-26.33%
YoY %	-80.23%	-32.36%	4.80%	40.27%	-20.54%	2.22%	-	-
Horiz. %	15.97%	80.77%	119.41%	113.93%	81.22%	102.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	66.70%	31.66%	26.50%	21.19%	30.57%	17.75%	23.37%	-
YoY %	110.68%	19.47%	25.06%	-30.68%	72.23%	-24.05%	-	-
Horiz. %	285.41%	135.47%	113.39%	90.67%	130.81%	75.95%	100.00%	-
Total Cost	1,297,400	1,469,444	1,295,662	1,164,158	1,127,708	1,240,909	963,046	5.08%
YoY %	-11.71%	13.41%	11.30%	3.23%	-9.12%	28.85%	-	-
Horiz. %	134.72%	152.58%	134.54%	120.88%	117.10%	128.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,232,623	9,528,335	9,077,261	8,925,855	6,874,296	5,816,799	5,404,620	9.33%
YoY %	-3.10%	4.97%	1.70%	29.84%	18.18%	7.63%	-	-
Horiz. %	170.83%	176.30%	167.95%	165.15%	127.19%	107.63%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	72,697	108,688	108,062	107,110	58,754	56,065	55,290	4.66%
YoY %	-33.11%	0.58%	0.89%	82.30%	4.80%	1.40%	-	-
Horiz. %	131.48%	196.58%	195.45%	193.72%	106.27%	101.40%	100.00%	-
Div Payout %	331.68%	98.04%	65.93%	68.49%	52.70%	39.96%	40.28%	-
YoY %	238.31%	48.70%	-3.74%	29.96%	31.88%	-0.79%	-	-
Horiz. %	823.44%	243.40%	163.68%	170.03%	130.83%	99.21%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	9,232,623	9,528,335	9,077,261	8,925,855	6,874,296	5,816,799	5,404,620	9.33%
YoY %	-3.10%	4.97%	1.70%	29.84%	18.18%	7.63%	-	-
Horiz. %	170.83%	176.30%	167.95%	165.15%	127.19%	107.63%	100.00%	-
NOSH	3,635,687	3,622,941	3,602,087	3,570,342	1,468,866	1,401,638	1,382,255	17.48%
YoY %	0.35%	0.58%	0.89%	143.07%	4.80%	1.40%	-	-
Horiz. %	263.03%	262.10%	260.59%	258.30%	106.27%	101.40%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	0.90%	7.80%	12.82%	13.06%	12.78%	12.09%	15.66%	-
YoY %	-88.46%	-39.16%	-1.84%	2.19%	5.71%	-22.80%	-	-
Horiz. %	5.75%	49.81%	81.86%	83.40%	81.61%	77.20%	100.00%	-
ROE	0.24%	1.16%	1.81%	1.75%	1.62%	2.41%	2.54%	-
YoY %	-79.31%	-35.91%	3.43%	8.02%	-32.78%	-5.12%	-	-
Horiz. %	9.45%	45.67%	71.26%	68.90%	63.78%	94.88%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	36.02	43.99	41.26	37.50	88.02	100.71	82.60	-12.91%
YoY %	-18.12%	6.62%	10.03%	-57.40%	-12.60%	21.92%	-	-
Horiz. %	43.61%	53.26%	49.95%	45.40%	106.56%	121.92%	100.00%	-
EPS	0.60	3.06	4.55	4.38	7.59	10.01	9.93	-37.34%
YoY %	-80.39%	-32.75%	3.88%	-42.29%	-24.18%	0.81%	-	-
Horiz. %	6.04%	30.82%	45.82%	44.11%	76.44%	100.81%	100.00%	-
DPS	2.00	3.00	3.00	3.00	4.00	4.00	4.00	-10.90%
YoY %	-33.33%	0.00%	0.00%	-25.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	75.00%	75.00%	75.00%	100.00%	100.00%	100.00%	-
NAPS	2.54	2.63	2.52	2.50	4.68	4.15	3.91	-6.93%
YoY %	-3.42%	4.37%	0.80%	-46.58%	12.77%	6.14%	-	-
Horiz. %	64.96%	67.26%	64.45%	63.94%	119.69%	106.14%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 3,570,342
RPS	35.89	43.70	40.75	36.71	35.45	38.70	31.30	2.30%
YoY %	-17.87%	7.24%	11.01%	3.55%	-8.40%	23.64%	-	-
Horiz. %	114.66%	139.62%	130.19%	117.28%	113.26%	123.64%	100.00%	-
EPS	0.60	3.04	4.49	4.29	3.06	3.85	3.76	-26.34%
YoY %	-80.26%	-32.29%	4.66%	40.20%	-20.52%	2.39%	-	-
Horiz. %	15.96%	80.85%	119.41%	114.10%	81.38%	102.39%	100.00%	-
DPS	1.99	2.98	2.96	2.94	1.61	1.54	1.52	4.59%
YoY %	-33.22%	0.68%	0.68%	82.61%	4.55%	1.32%	-	-
Horiz. %	130.92%	196.05%	194.74%	193.42%	105.92%	101.32%	100.00%	-
NAPS	2.5312	2.6122	2.4886	2.4471	1.8846	1.5947	1.4817	9.33%
YoY %	-3.10%	4.97%	1.70%	29.85%	18.18%	7.63%	-	-
Horiz. %	170.83%	176.30%	167.96%	165.15%	127.19%	107.63%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	1.80	3.30	3.21	3.22	6.47	5.78	4.72	-
P/RPS	5.00	7.50	7.78	8.59	7.35	5.74	5.71	-2.18%
YoY %	-33.33%	-3.60%	-9.43%	16.87%	28.05%	0.53%	-	-
Horiz. %	87.57%	131.35%	136.25%	150.44%	128.72%	100.53%	100.00%	-
P/EPS	298.51	107.84	70.55	73.52	85.24	57.74	47.53	35.81%
YoY %	176.81%	52.86%	-4.04%	-13.75%	47.63%	21.48%	-	-
Horiz. %	628.05%	226.89%	148.43%	154.68%	179.34%	121.48%	100.00%	-
EY	0.33	0.93	1.42	1.36	1.17	1.73	2.10	-26.52%
YoY %	-64.52%	-34.51%	4.41%	16.24%	-32.37%	-17.62%	-	-
Horiz. %	15.71%	44.29%	67.62%	64.76%	55.71%	82.38%	100.00%	-
DY	1.11	0.91	0.93	0.93	0.62	0.69	0.85	4.54%
YoY %	21.98%	-2.15%	0.00%	50.00%	-10.14%	-18.82%	-	-
Horiz. %	130.59%	107.06%	109.41%	109.41%	72.94%	81.18%	100.00%	-
P/NAPS	0.71	1.25	1.27	1.29	1.38	1.39	1.21	-8.49%
YoY %	-43.20%	-1.57%	-1.55%	-6.52%	-0.72%	14.88%	-	-
Horiz. %	58.68%	103.31%	104.96%	106.61%	114.05%	114.88%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	26/11/18	28/11/17	28/11/16	24/11/15	25/11/14	26/11/13	28/11/12	-
Price	1.82	3.07	3.23	3.31	6.70	5.59	5.04	-
P/RPS	5.05	6.98	7.83	8.83	7.61	5.55	6.10	-3.09%
YoY %	-27.65%	-10.86%	-11.33%	16.03%	37.12%	-9.02%	-	-
Horiz. %	82.79%	114.43%	128.36%	144.75%	124.75%	90.98%	100.00%	-
P/EPS	301.83	100.33	70.99	75.57	88.27	55.84	50.76	34.58%
YoY %	200.84%	41.33%	-6.06%	-14.39%	58.08%	10.01%	-	-
Horiz. %	594.62%	197.66%	139.85%	148.88%	173.90%	110.01%	100.00%	-
EY	0.33	1.00	1.41	1.32	1.13	1.79	1.97	-25.74%
YoY %	-67.00%	-29.08%	6.82%	16.81%	-36.87%	-9.14%	-	-
Horiz. %	16.75%	50.76%	71.57%	67.01%	57.36%	90.86%	100.00%	-
DY	1.10	0.98	0.93	0.91	0.60	0.72	0.79	5.66%
YoY %	12.24%	5.38%	2.20%	51.67%	-16.67%	-8.86%	-	-
Horiz. %	139.24%	124.05%	117.72%	115.19%	75.95%	91.14%	100.00%	-
P/NAPS	0.72	1.17	1.28	1.32	1.43	1.35	1.29	-9.25%
YoY %	-38.46%	-8.59%	-3.03%	-7.69%	5.93%	4.65%	-	-
Horiz. %	55.81%	90.70%	99.22%	102.33%	110.85%	104.65%	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