[IJM] YoY Quarter Result on 31-Mar-2014 [#4]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

27-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Mar-2014

Quarter

31-Mar-2014 [#4]

Profit Trend

QoQ- -98.4%

YoY- -87.2%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Quarter Result
Revenue	1,669,318	1,167,054	1,442,848	1,650,984	1,254,562	1,213,979	1,047,782	8.06%
YoY %	43.04%	-19.11%	-12.61%	31.60%	3.34%	15.86%	-	-
Horiz. %	159.32%	111.38%	137.70%	157.57%	119.74%	115.86%	100.00%	-
PBT	375,212	134,843	244,626	297,682	214,173	190,820	70,895	31.97%
YoY %	178.26%	-44.88%	-17.82%	38.99%	12.24%	169.16%	-	-
Horiz. %	529.25%	190.20%	345.05%	419.89%	302.10%	269.16%	100.00%	-
Tax	-77,970	-92,895	-93,432	-162,021	-114,034	-83,890	-69,675	1.89%
YoY %	16.07%	0.57%	42.33%	-42.08%	-35.93%	-20.40%	-	-
Horiz. %	111.91%	133.33%	134.10%	232.54%	163.67%	120.40%	100.00%	-
NP	297,242	41,948	151,194	135,661	100,139	106,930	1,220	149.70%
YoY %	608.60%	-72.26%	11.45%	35.47%	-6.35%	8,664.75%	-	-
Horiz. %	24,364.10%	3,438.36%	12,392.95%	11,119.75%	8,208.11%	8,764.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	236,004	44,235	98,266	8,244	64,430	84,035	-24,343	-
YoY %	433.52%	-54.98%	1,091.97%	-87.20%	-23.33%	445.21%	-	-
Horiz. %	-969.49%	-181.72%	-403.67%	-33.87%	-264.68%	-345.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.78%	68.89%	38.19%	54.43%	53.24%	43.96%	98.28%	-
YoY %	-69.84%	80.39%	-29.84%	2.24%	21.11%	-55.27%	-	-
Horiz. %	21.14%	70.10%	38.86%	55.38%	54.17%	44.73%	100.00%	-
Total Cost	1,372,076	1,125,106	1,291,654	1,515,323	1,154,423	1,107,049	1,046,562	4.61%
YoY %	21.95%	-12.89%	-14.76%	31.26%	4.28%	5.78%	-	-
Horiz. %	131.10%	107.50%	123.42%	144.79%	110.31%	105.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,490,681	8,989,693	8,405,706	6,708,910	5,613,429	5,348,938	5,069,080	11.00%
YoY %	5.57%	6.95%	25.29%	19.52%	4.94%	5.52%	-	-
Horiz. %	187.23%	177.34%	165.82%	132.35%	110.74%	105.52%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	162,388	249,713	164,524	298,489	124,435	110,572	94,875	9.36%
YoY %	-34.97%	51.78%	-44.88%	139.88%	12.54%	16.54%	-	-
Horiz. %	171.16%	263.20%	173.41%	314.61%	131.16%	116.54%	100.00%	-
Div Payout %	68.81%	564.52%	167.43%	3,620.69%	193.13%	131.58%	0.00%	-
YoY %	-87.81%	237.17%	-95.38%	1,774.74%	46.78%	0.00%	-	-
Horiz. %	52.30%	429.03%	127.25%	2,751.70%	146.78%	100.00%	-	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	9,490,681	8,989,693	8,405,706	6,708,910	5,613,429	5,348,938	5,069,080	11.00%
YoY %	5.57%	6.95%	25.29%	19.52%	4.94%	5.52%	-	-
Horiz. %	187.23%	177.34%	165.82%	132.35%	110.74%	105.52%	100.00%	-
NOSH	3,608,623	3,567,338	1,495,677	1,421,379	1,382,618	1,382,154	1,355,369	17.71%
YoY %	1.16%	138.51%	5.23%	2.80%	0.03%	1.98%	-	-
Horiz. %	266.25%	263.20%	110.35%	104.87%	102.01%	101.98%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	17.81%	3.59%	10.48%	8.22%	7.98%	8.81%	0.12%	-
YoY %	396.10%	-65.74%	27.49%	3.01%	-9.42%	7,241.67%	-	-
Horiz. %	14,841.67%	2,991.67%	8,733.33%	6,850.00%	6,650.00%	7,341.67%	100.00%	-
ROE	2.49%	0.49%	1.17%	0.12%	1.15%	1.57%	-0.48%	-
YoY %	408.16%	-58.12%	875.00%	-89.57%	-26.75%	427.08%	-	-
Horiz. %	-518.75%	-102.08%	-243.75%	-25.00%	-239.58%	-327.08%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	46.26	32.71	96.47	116.15	90.74	87.83	77.31	-8.19%
YoY %	41.42%	-66.09%	-16.94%	28.00%	3.31%	13.61%	-	-
Horiz. %	59.84%	42.31%	124.78%	150.24%	117.37%	113.61%	100.00%	-
EPS	6.54	1.24	6.57	0.58	4.66	6.08	-1.80	-
YoY %	427.42%	-81.13%	1,032.76%	-87.55%	-23.36%	437.78%	-	-
Horiz. %	-363.33%	-68.89%	-365.00%	-32.22%	-258.89%	-337.78%	100.00%	-
DPS	4.50	7.00	11.00	21.00	9.00	8.00	7.00	-7.09%
YoY %	-35.71%	-36.36%	-47.62%	133.33%	12.50%	14.29%	-	-
Horiz. %	64.29%	100.00%	157.14%	300.00%	128.57%	114.29%	100.00%	-
NAPS	2.63	2.52	5.62	4.72	4.06	3.87	3.74	-5.69%
YoY %	4.37%	-55.16%	19.07%	16.26%	4.91%	3.48%	-	-
Horiz. %	70.32%	67.38%	150.27%	126.20%	108.56%	103.48%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,421,379
RPS	45.77	32.00	39.56	45.26	34.39	33.28	28.73	8.06%
YoY %	43.03%	-19.11%	-12.59%	31.61%	3.34%	15.84%	-	-
Horiz. %	159.31%	111.38%	137.70%	157.54%	119.70%	115.84%	100.00%	-
EPS	6.47	1.21	2.69	0.23	1.77	2.30	-0.67	-
YoY %	434.71%	-55.02%	1,069.57%	-87.01%	-23.04%	443.28%	-	-
Horiz. %	-965.67%	-180.60%	-401.49%	-34.33%	-264.18%	-343.28%	100.00%	-
DPS	4.45	6.85	4.51	8.18	3.41	3.03	2.60	9.36%
YoY %	-35.04%	51.88%	-44.87%	139.88%	12.54%	16.54%	-	-
Horiz. %	171.15%	263.46%	173.46%	314.62%	131.15%	116.54%	100.00%	-
NAPS	2.6019	2.4646	2.3045	1.8393	1.539	1.4664	1.3897	11.00%
YoY %	5.57%	6.95%	25.29%	19.51%	4.95%	5.52%	-	-
Horiz. %	187.23%	177.35%	165.83%	132.35%	110.74%	105.52%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	3.40	3.53	7.20	6.14	5.45	5.63	6.41	-
P/RPS	7.35	10.79	7.46	5.29	6.01	6.41	8.29	-1.98%
YoY %	-31.88%	44.64%	41.02%	-11.98%	-6.24%	-22.68%	-	-
Horiz. %	88.66%	130.16%	89.99%	63.81%	72.50%	77.32%	100.00%	-
P/EPS	51.99	284.68	109.59	1,058.62	116.95	92.60	-356.90	-
YoY %	-81.74%	159.77%	-89.65%	805.19%	26.30%	125.95%	-	-
Horiz. %	-14.57%	-79.76%	-30.71%	-296.62%	-32.77%	-25.95%	100.00%	-
EY	1.92	0.35	0.91	0.09	0.86	1.08	-0.28	-
YoY %	448.57%	-61.54%	911.11%	-89.53%	-20.37%	485.71%	-	-
Horiz. %	-685.71%	-125.00%	-325.00%	-32.14%	-307.14%	-385.71%	100.00%	-
DY	1.32	1.98	1.53	3.42	1.65	1.42	1.09	3.23%
YoY %	-33.33%	29.41%	-55.26%	107.27%	16.20%	30.28%	-	-
Horiz. %	121.10%	181.65%	140.37%	313.76%	151.38%	130.28%	100.00%	-
P/NAPS	1.29	1.40	1.28	1.30	1.34	1.45	1.71	-4.58%
YoY %	-7.86%	9.38%	-1.54%	-2.99%	-7.59%	-15.20%	-	-
Horiz. %	75.44%	81.87%	74.85%	76.02%	78.36%	84.80%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	25/05/17	26/05/16	26/05/15	27/05/14	28/05/13	29/05/12	27/05/11	-
Price	3.50	3.44	6.97	6.60	5.76	5.18	6.20	-
P/RPS	7.57	10.52	7.23	5.68	6.35	5.90	8.02	-0.95%
YoY %	-28.04%	45.50%	27.29%	-10.55%	7.63%	-26.43%	-	-
Horiz. %	94.39%	131.17%	90.15%	70.82%	79.18%	73.57%	100.00%	-
P/EPS	53.52	277.42	106.09	1,137.93	123.61	85.20	-345.20	-
YoY %	-80.71%	161.49%	-90.68%	820.58%	45.08%	124.68%	-	-
Horiz. %	-15.50%	-80.37%	-30.73%	-329.64%	-35.81%	-24.68%	100.00%	-
EY	1.87	0.36	0.94	0.09	0.81	1.17	-0.29	-
YoY %	419.44%	-61.70%	944.44%	-88.89%	-30.77%	503.45%	-	-
Horiz. %	-644.83%	-124.14%	-324.14%	-31.03%	-279.31%	-403.45%	100.00%	-
DY	1.29	2.03	1.58	3.18	1.56	1.54	1.13	2.22%
YoY %	-36.45%	28.48%	-50.31%	103.85%	1.30%	36.28%	-	-
Horiz. %	114.16%	179.65%	139.82%	281.42%	138.05%	136.28%	100.00%	-
P/NAPS	1.33	1.37	1.24	1.40	1.42	1.34	1.66	-3.62%
YoY %	-2.92%	10.48%	-11.43%	-1.41%	5.97%	-19.28%	-	-
Horiz. %	80.12%	82.53%	74.70%	84.34%	85.54%	80.72%	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