[IJM] YoY TTM Result on 30-Jun-2013 [#1]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

27-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Mar-2014

Quarter

30-Jun-2013 [#1]

Profit Trend

QoQ- 17.94%

YoY- 29.65%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	5,259,184	5,257,487	5,977,690	5,023,549	4,525,755	3,768,422	3,837,968	5.38%
YoY %	0.03%	-12.05%	18.99%	11.00%	20.10%	-1.81%	-	-
Horiz. %	137.03%	136.99%	155.75%	130.89%	117.92%	98.19%	100.00%	-
PBT	903,729	1,187,358	1,418,183	926,400	766,196	686,584	628,917	6.22%
YoY %	-23.89%	-16.28%	53.09%	20.91%	11.60%	9.17%	-	-
Horiz. %	143.70%	188.79%	225.50%	147.30%	121.83%	109.17%	100.00%	-
Tax	-262,843	-289,198	-358,910	-281,896	-249,834	-197,648	-164,741	8.08%
YoY %	9.11%	19.42%	-27.32%	-12.83%	-26.40%	-19.97%	-	-
Horiz. %	159.55%	175.55%	217.86%	171.11%	151.65%	119.97%	100.00%	-
NP	640,886	898,160	1,059,273	644,504	516,362	488,936	464,176	5.51%
YoY %	-28.64%	-15.21%	64.35%	24.82%	5.61%	5.33%	-	-
Horiz. %	138.07%	193.50%	228.21%	138.85%	111.24%	105.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	572,236	684,425	798,648	496,396	382,879	333,781	347,496	8.66%
YoY %	-16.39%	-14.30%	60.89%	29.65%	14.71%	-3.95%	-	-
Horiz. %	164.67%	196.96%	229.83%	142.85%	110.18%	96.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.08%	24.36%	25.31%	30.43%	32.61%	28.79%	26.19%	-
YoY %	19.38%	-3.75%	-16.83%	-6.69%	13.27%	9.93%	-	-
Horiz. %	111.03%	93.01%	96.64%	116.19%	124.51%	109.93%	100.00%	-
Total Cost	4,618,298	4,359,327	4,918,417	4,379,045	4,009,393	3,279,486	3,373,792	5.36%
YoY %	5.94%	-11.37%	12.32%	9.22%	22.26%	-2.80%	-	-
Horiz. %	136.89%	129.21%	145.78%	129.80%	118.84%	97.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,861,009	8,585,762	6,633,172	5,667,751	5,318,927	5,014,821	3,996,212	14.17%
YoY %	3.21%	29.44%	17.03%	6.56%	6.06%	25.49%	-	-
Horiz. %	221.74%	214.85%	165.99%	141.83%	133.10%	125.49%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	356,823	223,279	354,555	179,725	165,454	148,727	145,761	16.07%
YoY %	59.81%	-37.03%	97.28%	8.63%	11.25%	2.03%	-	-
Horiz. %	244.80%	153.18%	243.24%	123.30%	113.51%	102.03%	100.00%	-
Div Payout %	62.36%	32.62%	44.39%	36.21%	43.21%	44.56%	41.95%	-
YoY %	91.17%	-26.51%	22.59%	-16.20%	-3.03%	6.22%	-	-
Horiz. %	148.65%	77.76%	105.82%	86.32%	103.00%	106.22%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	8,861,009	8,585,762	6,633,172	5,667,751	5,318,927	5,014,821	3,996,212	14.17%
YoY %	3.21%	29.44%	17.03%	6.56%	6.06%	25.49%	-	-
Horiz. %	221.74%	214.85%	165.99%	141.83%	133.10%	125.49%	100.00%	-
NOSH	3,587,453	1,773,917	1,445,135	1,389,154	1,381,539	1,351,703	1,332,070	17.93%
YoY %	102.23%	22.75%	4.03%	0.55%	2.21%	1.47%	-	-
Horiz. %	269.31%	133.17%	108.49%	104.29%	103.71%	101.47%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	12.19%	17.08%	17.72%	12.83%	11.41%	12.97%	12.09%	-
YoY %	-28.63%	-3.61%	38.11%	12.45%	-12.03%	7.28%	-	-
Horiz. %	100.83%	141.27%	146.57%	106.12%	94.38%	107.28%	100.00%	-
ROE	6.46%	7.97%	12.04%	8.76%	7.20%	6.66%	8.70%	-
YoY %	-18.95%	-33.80%	37.44%	21.67%	8.11%	-23.45%	-	-
Horiz. %	74.25%	91.61%	138.39%	100.69%	82.76%	76.55%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	146.60	296.38	413.64	361.63	327.59	278.79	288.12	-10.64%
YoY %	-50.54%	-28.35%	14.38%	10.39%	17.50%	-3.24%	-	-
Horiz. %	50.88%	102.87%	143.57%	125.51%	113.70%	96.76%	100.00%	-
EPS	15.95	38.58	55.26	35.73	27.71	24.69	26.09	-7.86%
YoY %	-58.66%	-30.18%	54.66%	28.94%	12.23%	-5.37%	-	-
Horiz. %	61.13%	147.87%	211.81%	136.95%	106.21%	94.63%	100.00%	-
DPS	10.00	12.59	24.53	13.00	12.00	11.00	10.94	-1.48%
YoY %	-20.57%	-48.68%	88.69%	8.33%	9.09%	0.55%	-	-
Horiz. %	91.41%	115.08%	224.22%	118.83%	109.69%	100.55%	100.00%	-
NAPS	2.47	4.84	4.59	4.08	3.85	3.71	3.00	-3.18%
YoY %	-48.97%	5.45%	12.50%	5.97%	3.77%	23.67%	-	-
Horiz. %	82.33%	161.33%	153.00%	136.00%	128.33%	123.67%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,389,154
RPS	150.24	150.19	170.76	143.50	129.28	107.65	109.64	5.38%
YoY %	0.03%	-12.05%	19.00%	11.00%	20.09%	-1.82%	-	-
Horiz. %	137.03%	136.98%	155.75%	130.88%	117.91%	98.18%	100.00%	-
EPS	16.35	19.55	22.81	14.18	10.94	9.53	9.93	8.65%
YoY %	-16.37%	-14.29%	60.86%	29.62%	14.80%	-4.03%	-	-
Horiz. %	164.65%	196.88%	229.71%	142.80%	110.17%	95.97%	100.00%	-
DPS	10.19	6.38	10.13	5.13	4.73	4.25	4.16	16.08%
YoY %	59.72%	-37.02%	97.47%	8.46%	11.29%	2.16%	-	-
Horiz. %	244.95%	153.37%	243.51%	123.32%	113.70%	102.16%	100.00%	-
NAPS	2.5313	2.4526	1.8949	1.6191	1.5194	1.4326	1.1416	14.17%
YoY %	3.21%	29.43%	17.03%	6.56%	6.06%	25.49%	-	-
Horiz. %	221.73%	214.84%	165.99%	141.83%	133.09%	125.49%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	3.49	6.52	6.70	5.65	5.02	6.45	4.92	-
P/RPS	2.38	2.20	1.62	1.56	1.53	2.31	1.71	5.65%
YoY %	8.18%	35.80%	3.85%	1.96%	-33.77%	35.09%	-	-
Horiz. %	139.18%	128.65%	94.74%	91.23%	89.47%	135.09%	100.00%	-
P/EPS	21.88	16.90	12.12	15.81	18.11	26.12	18.86	2.50%
YoY %	29.47%	39.44%	-23.34%	-12.70%	-30.67%	38.49%	-	-
Horiz. %	116.01%	89.61%	64.26%	83.83%	96.02%	138.49%	100.00%	-
EY	4.57	5.92	8.25	6.32	5.52	3.83	5.30	-2.43%
YoY %	-22.80%	-28.24%	30.54%	14.49%	44.13%	-27.74%	-	-
Horiz. %	86.23%	111.70%	155.66%	119.25%	104.15%	72.26%	100.00%	-
DY	2.87	1.93	3.66	2.30	2.39	1.71	2.22	4.36%
YoY %	48.70%	-47.27%	59.13%	-3.77%	39.77%	-22.97%	-	-
Horiz. %	129.28%	86.94%	164.86%	103.60%	107.66%	77.03%	100.00%	-
P/NAPS	1.41	1.35	1.46	1.38	1.30	1.74	1.64	-2.48%
YoY %	4.44%	-7.53%	5.80%	6.15%	-25.29%	6.10%	-	-
Horiz. %	85.98%	82.32%	89.02%	84.15%	79.27%	106.10%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	24/08/16	25/08/15	26/08/14	27/08/13	28/08/12	24/08/11	25/08/10	-
Price	3.40	6.05	6.57	5.51	5.18	5.81	4.95	-
P/RPS	2.32	2.04	1.59	1.52	1.58	2.08	1.72	5.10%
YoY %	13.73%	28.30%	4.61%	-3.80%	-24.04%	20.93%	-	-
Horiz. %	134.88%	118.60%	92.44%	88.37%	91.86%	120.93%	100.00%	-
P/EPS	21.32	15.68	11.89	15.42	18.69	23.53	18.98	1.95%
YoY %	35.97%	31.88%	-22.89%	-17.50%	-20.57%	23.97%	-	-
Horiz. %	112.33%	82.61%	62.64%	81.24%	98.47%	123.97%	100.00%	-
EY	4.69	6.38	8.41	6.49	5.35	4.25	5.27	-1.92%
YoY %	-26.49%	-24.14%	29.58%	21.31%	25.88%	-19.35%	-	-
Horiz. %	88.99%	121.06%	159.58%	123.15%	101.52%	80.65%	100.00%	-
DY	2.94	2.08	3.73	2.36	2.32	1.89	2.21	4.86%
YoY %	41.35%	-44.24%	58.05%	1.72%	22.75%	-14.48%	-	-
Horiz. %	133.03%	94.12%	168.78%	106.79%	104.98%	85.52%	100.00%	-
P/NAPS	1.38	1.25	1.43	1.35	1.35	1.57	1.65	-2.93%
YoY %	10.40%	-12.59%	5.93%	0.00%	-14.01%	-4.85%	-	-
Horiz. %	83.64%	75.76%	86.67%	81.82%	81.82%	95.15%	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