[IJM] YoY TTM Result on 31-Dec-2017 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -6.05%
YoY- 24.38%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 6,068,689 5,953,078 5,659,361 6,297,636 5,563,071 5,403,992 5,656,418 1.17%
PBT 629,929 752,821 393,522 927,115 769,641 1,265,580 1,072,413 -8.47%
Tax -173,302 -235,549 -207,357 -251,590 -258,131 -274,799 -374,905 -12.05%
NP 456,627 517,272 186,165 675,525 511,510 990,781 697,508 -6.81%
-
NP to SH 316,582 420,104 189,293 574,625 462,004 847,618 390,922 -3.45%
-
Tax Rate 27.51% 31.29% 52.69% 27.14% 33.54% 21.71% 34.96% -
Total Cost 5,612,062 5,435,806 5,473,196 5,622,111 5,051,561 4,413,211 4,958,910 2.08%
-
Net Worth 9,804,461 9,581,753 9,343,717 9,506,339 9,151,805 8,965,425 6,994,197 5.78%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 108,910 145,106 181,557 271,076 357,776 271,634 357,244 -17.94%
Div Payout % 34.40% 34.54% 95.91% 47.17% 77.44% 32.05% 91.39% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 9,804,461 9,581,753 9,343,717 9,506,339 9,151,805 8,965,425 6,994,197 5.78%
NOSH 3,641,119 3,639,288 3,635,687 3,628,600 3,603,072 3,571,882 1,484,967 16.10%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 7.52% 8.69% 3.29% 10.73% 9.19% 18.33% 12.33% -
ROE 3.23% 4.38% 2.03% 6.04% 5.05% 9.45% 5.59% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 167.12 164.02 155.66 173.57 154.40 151.29 380.91 -12.81%
EPS 8.72 11.57 5.21 15.84 12.82 23.73 26.33 -16.80%
DPS 3.00 4.00 5.00 7.50 10.00 7.60 24.06 -29.29%
NAPS 2.70 2.64 2.57 2.62 2.54 2.51 4.71 -8.84%
Adjusted Per Share Value based on latest NOSH - 3,628,600
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 166.38 163.21 155.15 172.65 152.51 148.15 155.07 1.17%
EPS 8.68 11.52 5.19 15.75 12.67 23.24 10.72 -3.45%
DPS 2.99 3.98 4.98 7.43 9.81 7.45 9.79 -17.92%
NAPS 2.6879 2.6269 2.5616 2.6062 2.509 2.4579 1.9175 5.78%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.73 2.17 1.62 3.05 3.20 3.38 6.57 -
P/RPS 1.04 1.32 1.04 1.76 2.07 2.23 1.72 -8.03%
P/EPS 19.84 18.75 31.11 19.26 24.96 14.24 24.96 -3.75%
EY 5.04 5.33 3.21 5.19 4.01 7.02 4.01 3.88%
DY 1.73 1.84 3.09 2.46 3.13 2.25 3.66 -11.73%
P/NAPS 0.64 0.82 0.63 1.16 1.26 1.35 1.39 -12.11%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 25/02/20 26/02/19 27/02/18 23/02/17 25/02/16 27/02/15 -
Price 1.62 2.15 1.97 2.90 3.42 3.41 7.18 -
P/RPS 0.97 1.31 1.27 1.67 2.22 2.25 1.88 -10.43%
P/EPS 18.58 18.57 37.84 18.31 26.67 14.37 27.27 -6.18%
EY 5.38 5.38 2.64 5.46 3.75 6.96 3.67 6.57%
DY 1.85 1.86 2.54 2.59 2.92 2.23 3.35 -9.41%
P/NAPS 0.60 0.81 0.77 1.11 1.35 1.36 1.52 -14.33%

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