[IJM] YoY TTM Result on 31-Dec-2014 [#3]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

27-Feb-2015

Admission Sponsor

Sponsor

Financial Year

31-Mar-2015

Quarter

31-Dec-2014 [#3]

Profit Trend

QoQ- -49.22%

YoY- -55.87%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
TTM Result
Revenue	6,297,636	5,563,071	5,403,992	5,656,418	5,610,059	4,622,823	4,351,663	6.34%
YoY %	13.20%	2.94%	-4.46%	0.83%	21.36%	6.23%	-	-
Horiz. %	144.72%	127.84%	124.18%	129.98%	128.92%	106.23%	100.00%	-
PBT	927,115	769,641	1,265,580	1,072,413	1,332,805	812,495	681,666	5.25%
YoY %	20.46%	-39.19%	18.01%	-19.54%	64.04%	19.19%	-	-
Horiz. %	136.01%	112.91%	185.66%	157.32%	195.52%	119.19%	100.00%	-
Tax	-251,590	-258,131	-274,799	-374,905	-292,671	-243,499	-236,890	1.00%
YoY %	2.53%	6.07%	26.70%	-28.10%	-20.19%	-2.79%	-	-
Horiz. %	106.21%	108.97%	116.00%	158.26%	123.55%	102.79%	100.00%	-
NP	675,525	511,510	990,781	697,508	1,040,134	568,996	444,776	7.20%
YoY %	32.06%	-48.37%	42.05%	-32.94%	82.80%	27.93%	-	-
Horiz. %	151.88%	115.00%	222.76%	156.82%	233.86%	127.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	574,625	462,004	847,618	390,922	885,785	440,497	300,698	11.38%
YoY %	24.38%	-45.49%	116.83%	-55.87%	101.09%	46.49%	-	-
Horiz. %	191.10%	153.64%	281.88%	130.00%	294.58%	146.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.14%	33.54%	21.71%	34.96%	21.96%	29.97%	34.75%	-
YoY %	-19.08%	54.49%	-37.90%	59.20%	-26.73%	-13.76%	-	-
Horiz. %	78.10%	96.52%	62.47%	100.60%	63.19%	86.24%	100.00%	-
Total Cost	5,622,111	5,051,561	4,413,211	4,958,910	4,569,925	4,053,827	3,906,887	6.24%
YoY %	11.29%	14.46%	-11.00%	8.51%	12.73%	3.76%	-	-
Horiz. %	143.90%	129.30%	112.96%	126.93%	116.97%	103.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,506,339	9,151,805	8,965,425	6,994,197	6,342,643	5,524,195	5,238,421	10.43%
YoY %	3.87%	2.08%	28.18%	10.27%	14.82%	5.46%	-	-
Horiz. %	181.47%	174.71%	171.15%	133.52%	121.08%	105.46%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Dividend
Div	271,076	357,776	271,634	357,244	180,501	165,862	149,758	10.38%
YoY %	-24.23%	31.71%	-23.96%	97.92%	8.83%	10.75%	-	-
Horiz. %	181.01%	238.90%	181.38%	238.55%	120.53%	110.75%	100.00%	-
Div Payout %	47.17%	77.44%	32.05%	91.39%	20.38%	37.65%	49.80%	-
YoY %	-39.09%	141.62%	-64.93%	348.43%	-45.87%	-24.40%	-	-
Horiz. %	94.72%	155.50%	64.36%	183.51%	40.92%	75.60%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Equity
Net Worth	9,506,339	9,151,805	8,965,425	6,994,197	6,342,643	5,524,195	5,238,421	10.43%
YoY %	3.87%	2.08%	28.18%	10.27%	14.82%	5.46%	-	-
Horiz. %	181.47%	174.71%	171.15%	133.52%	121.08%	105.46%	100.00%	-
NOSH	3,628,600	3,603,072	3,571,882	1,484,967	1,409,476	1,381,048	1,378,532	17.48%
YoY %	0.71%	0.87%	140.54%	5.36%	2.06%	0.18%	-	-
Horiz. %	263.22%	261.37%	259.11%	107.72%	102.24%	100.18%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Ratio Analysis
NP Margin	10.73%	9.19%	18.33%	12.33%	18.54%	12.31%	10.22%	-
YoY %	16.76%	-49.86%	48.66%	-33.50%	50.61%	20.45%	-	-
Horiz. %	104.99%	89.92%	179.35%	120.65%	181.41%	120.45%	100.00%	-
ROE	6.04%	5.05%	9.45%	5.59%	13.97%	7.97%	5.74%	-
YoY %	19.60%	-46.56%	69.05%	-59.99%	75.28%	38.85%	-	-
Horiz. %	105.23%	87.98%	164.63%	97.39%	243.38%	138.85%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Per Share
RPS	173.57	154.40	151.29	380.91	398.02	334.73	315.67	-9.47%
YoY %	12.42%	2.06%	-60.28%	-4.30%	18.91%	6.04%	-	-
Horiz. %	54.98%	48.91%	47.93%	120.67%	126.09%	106.04%	100.00%	-
EPS	15.84	12.82	23.73	26.33	62.84	31.90	21.81	-5.18%
YoY %	23.56%	-45.98%	-9.87%	-58.10%	96.99%	46.26%	-	-
Horiz. %	72.63%	58.78%	108.80%	120.72%	288.12%	146.26%	100.00%	-
DPS	7.50	10.00	7.60	24.06	13.00	12.00	11.00	-6.17%
YoY %	-25.00%	31.58%	-68.41%	85.08%	8.33%	9.09%	-	-
Horiz. %	68.18%	90.91%	69.09%	218.73%	118.18%	109.09%	100.00%	-
NAPS	2.62	2.54	2.51	4.71	4.50	4.00	3.80	-6.00%
YoY %	3.15%	1.20%	-46.71%	4.67%	12.50%	5.26%	-	-
Horiz. %	68.95%	66.84%	66.05%	123.95%	118.42%	105.26%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,484,967
RPS	172.65	152.51	148.15	155.07	153.80	126.74	119.30	6.34%
YoY %	13.21%	2.94%	-4.46%	0.83%	21.35%	6.24%	-	-
Horiz. %	144.72%	127.84%	124.18%	129.98%	128.92%	106.24%	100.00%	-
EPS	15.75	12.67	23.24	10.72	24.28	12.08	8.24	11.39%
YoY %	24.31%	-45.48%	116.79%	-55.85%	100.99%	46.60%	-	-
Horiz. %	191.14%	153.76%	282.04%	130.10%	294.66%	146.60%	100.00%	-
DPS	7.43	9.81	7.45	9.79	4.95	4.55	4.11	10.36%
YoY %	-24.26%	31.68%	-23.90%	97.78%	8.79%	10.71%	-	-
Horiz. %	180.78%	238.69%	181.27%	238.20%	120.44%	110.71%	100.00%	-
NAPS	2.6062	2.509	2.4579	1.9175	1.7389	1.5145	1.4361	10.43%
YoY %	3.87%	2.08%	28.18%	10.27%	14.82%	5.46%	-	-
Horiz. %	181.48%	174.71%	171.15%	133.52%	121.08%	105.46%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	30/12/16	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	-
Price	3.05	3.20	3.38	6.57	5.88	4.98	5.65	-
P/RPS	1.76	2.07	2.23	1.72	1.48	1.49	1.79	-0.28%
YoY %	-14.98%	-7.17%	29.65%	16.22%	-0.67%	-16.76%	-	-
Horiz. %	98.32%	115.64%	124.58%	96.09%	82.68%	83.24%	100.00%	-
P/EPS	19.26	24.96	14.24	24.96	9.36	15.61	25.90	-4.81%
YoY %	-22.84%	75.28%	-42.95%	166.67%	-40.04%	-39.73%	-	-
Horiz. %	74.36%	96.37%	54.98%	96.37%	36.14%	60.27%	100.00%	-
EY	5.19	4.01	7.02	4.01	10.69	6.40	3.86	5.05%
YoY %	29.43%	-42.88%	75.06%	-62.49%	67.03%	65.80%	-	-
Horiz. %	134.46%	103.89%	181.87%	103.89%	276.94%	165.80%	100.00%	-
DY	2.46	3.13	2.25	3.66	2.21	2.41	1.95	3.94%
YoY %	-21.41%	39.11%	-38.52%	65.61%	-8.30%	23.59%	-	-
Horiz. %	126.15%	160.51%	115.38%	187.69%	113.33%	123.59%	100.00%	-
P/NAPS	1.16	1.26	1.35	1.39	1.31	1.25	1.49	-4.08%
YoY %	-7.94%	-6.67%	-2.88%	6.11%	4.80%	-16.11%	-	-
Horiz. %	77.85%	84.56%	90.60%	93.29%	87.92%	83.89%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Price Multiplier on Announcement Date
Date	27/02/18	23/02/17	25/02/16	27/02/15	27/02/14	26/02/13	22/02/12	-
Price	2.90	3.42	3.41	7.18	5.80	5.11	5.92	-
P/RPS	1.67	2.22	2.25	1.88	1.46	1.53	1.88	-1.95%
YoY %	-24.77%	-1.33%	19.68%	28.77%	-4.58%	-18.62%	-	-
Horiz. %	88.83%	118.09%	119.68%	100.00%	77.66%	81.38%	100.00%	-
P/EPS	18.31	26.67	14.37	27.27	9.23	16.02	27.14	-6.34%
YoY %	-31.35%	85.59%	-47.30%	195.45%	-42.38%	-40.97%	-	-
Horiz. %	67.46%	98.27%	52.95%	100.48%	34.01%	59.03%	100.00%	-
EY	5.46	3.75	6.96	3.67	10.84	6.24	3.68	6.79%
YoY %	45.60%	-46.12%	89.65%	-66.14%	73.72%	69.57%	-	-
Horiz. %	148.37%	101.90%	189.13%	99.73%	294.57%	169.57%	100.00%	-
DY	2.59	2.92	2.23	3.35	2.24	2.35	1.86	5.66%
YoY %	-11.30%	30.94%	-33.43%	49.55%	-4.68%	26.34%	-	-
Horiz. %	139.25%	156.99%	119.89%	180.11%	120.43%	126.34%	100.00%	-
P/NAPS	1.11	1.35	1.36	1.52	1.29	1.28	1.56	-5.50%
YoY %	-17.78%	-0.74%	-10.53%	17.83%	0.78%	-17.95%	-	-
Horiz. %	71.15%	86.54%	87.18%	97.44%	82.69%	82.05%	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