[IJM] YoY TTM Result on 31-Mar-2018 [#4]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

30-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

31-Mar-2018 [#4]

Profit Trend

QoQ- -39.12%

YoY- -46.49%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
TTM Result
Revenue	5,622,870	6,605,101	5,655,661	6,026,948	6,065,335	5,128,198	5,448,282	0.52%
YoY %	-14.87%	16.79%	-6.16%	-0.63%	18.27%	-5.87%	-	-
Horiz. %	103.20%	121.23%	103.81%	110.62%	111.33%	94.13%	100.00%	-
PBT	779,555	517,765	647,488	629,559	1,010,010	1,155,797	1,019,357	-4.36%
YoY %	50.56%	-20.03%	2.85%	-37.67%	-12.61%	13.38%	-	-
Horiz. %	76.48%	50.79%	63.52%	61.76%	99.08%	113.38%	100.00%	-
Tax	-134,452	-189,579	-206,779	-238,870	-243,206	-274,262	-306,316	-12.81%
YoY %	29.08%	8.32%	13.43%	1.78%	11.32%	10.46%	-	-
Horiz. %	43.89%	61.89%	67.51%	77.98%	79.40%	89.54%	100.00%	-
NP	645,103	328,186	440,709	390,689	766,804	881,535	713,041	-1.65%
YoY %	96.57%	-25.53%	12.80%	-49.05%	-13.01%	23.63%	-	-
Horiz. %	90.47%	46.03%	61.81%	54.79%	107.54%	123.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	431,678	250,590	418,916	349,809	653,773	793,587	480,944	-1.78%
YoY %	72.26%	-40.18%	19.76%	-46.49%	-17.62%	65.01%	-	-
Horiz. %	89.76%	52.10%	87.10%	72.73%	135.94%	165.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.25%	36.61%	31.94%	37.94%	24.08%	23.73%	30.05%	-
YoY %	-52.88%	14.62%	-15.81%	57.56%	1.47%	-21.03%	-	-
Horiz. %	57.40%	121.83%	106.29%	126.26%	80.13%	78.97%	100.00%	-
Total Cost	4,977,767	6,276,915	5,214,952	5,636,259	5,298,531	4,246,663	4,735,241	0.83%
YoY %	-20.70%	20.36%	-7.47%	6.37%	24.77%	-10.32%	-	-
Horiz. %	105.12%	132.56%	110.13%	119.03%	111.90%	89.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,005,502	9,618,048	9,536,001	9,507,036	9,490,681	8,989,693	8,405,706	2.94%
YoY %	4.03%	0.86%	0.30%	0.17%	5.57%	6.95%	-	-
Horiz. %	119.03%	114.42%	113.45%	113.10%	112.91%	106.95%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	217,623	108,883	145,214	217,547	270,450	356,823	223,279	-0.42%
YoY %	99.87%	-25.02%	-33.25%	-19.56%	-24.21%	59.81%	-	-
Horiz. %	97.47%	48.77%	65.04%	97.43%	121.13%	159.81%	100.00%	-
Div Payout %	50.41%	43.45%	34.66%	62.19%	41.37%	44.96%	46.43%	-
YoY %	16.02%	25.36%	-44.27%	50.33%	-7.98%	-3.17%	-	-
Horiz. %	108.57%	93.58%	74.65%	133.94%	89.10%	96.83%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	10,005,502	9,618,048	9,536,001	9,507,036	9,490,681	8,989,693	8,405,706	2.94%
YoY %	4.03%	0.86%	0.30%	0.17%	5.57%	6.95%	-	-
Horiz. %	119.03%	114.42%	113.45%	113.10%	112.91%	106.95%	100.00%	-
NOSH	3,641,119	3,639,288	3,635,687	3,628,678	3,608,623	3,567,338	1,495,677	15.96%
YoY %	0.05%	0.10%	0.19%	0.56%	1.16%	138.51%	-	-
Horiz. %	243.44%	243.32%	243.08%	242.61%	241.27%	238.51%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	11.47%	4.97%	7.79%	6.48%	12.64%	17.19%	13.09%	-
YoY %	130.78%	-36.20%	20.22%	-48.73%	-26.47%	31.32%	-	-
Horiz. %	87.62%	37.97%	59.51%	49.50%	96.56%	131.32%	100.00%	-
ROE	4.31%	2.61%	4.39%	3.68%	6.89%	8.83%	5.72%	-
YoY %	65.13%	-40.55%	19.29%	-46.59%	-21.97%	54.37%	-	-
Horiz. %	75.35%	45.63%	76.75%	64.34%	120.45%	154.37%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	155.11	181.99	155.98	166.09	168.08	143.75	364.27	-13.25%
YoY %	-14.77%	16.68%	-6.09%	-1.18%	16.93%	-60.54%	-	-
Horiz. %	42.58%	49.96%	42.82%	45.60%	46.14%	39.46%	100.00%	-
EPS	11.91	6.90	11.55	9.64	18.12	22.25	32.16	-15.24%
YoY %	72.61%	-40.26%	19.81%	-46.80%	-18.56%	-30.81%	-	-
Horiz. %	37.03%	21.46%	35.91%	29.98%	56.34%	69.19%	100.00%	-
DPS	6.00	3.00	4.00	6.00	7.50	10.00	14.93	-14.08%
YoY %	100.00%	-25.00%	-33.33%	-20.00%	-25.00%	-33.02%	-	-
Horiz. %	40.19%	20.09%	26.79%	40.19%	50.23%	66.98%	100.00%	-
NAPS	2.76	2.65	2.63	2.62	2.63	2.52	5.62	-11.16%
YoY %	4.15%	0.76%	0.38%	-0.38%	4.37%	-55.16%	-	-
Horiz. %	49.11%	47.15%	46.80%	46.62%	46.80%	44.84%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,628,678
RPS	160.63	188.68	161.56	172.17	173.26	146.49	155.64	0.52%
YoY %	-14.87%	16.79%	-6.16%	-0.63%	18.27%	-5.88%	-	-
Horiz. %	103.21%	121.23%	103.80%	110.62%	111.32%	94.12%	100.00%	-
EPS	12.33	7.16	11.97	9.99	18.68	22.67	13.74	-1.78%
YoY %	72.21%	-40.18%	19.82%	-46.52%	-17.60%	64.99%	-	-
Horiz. %	89.74%	52.11%	87.12%	72.71%	135.95%	164.99%	100.00%	-
DPS	6.22	3.11	4.15	6.21	7.73	10.19	6.38	-0.42%
YoY %	100.00%	-25.06%	-33.17%	-19.66%	-24.14%	59.72%	-	-
Horiz. %	97.49%	48.75%	65.05%	97.34%	121.16%	159.72%	100.00%	-
NAPS	2.8582	2.7475	2.7241	2.7158	2.7111	2.568	2.4012	2.94%
YoY %	4.03%	0.86%	0.31%	0.17%	5.57%	6.95%	-	-
Horiz. %	119.03%	114.42%	113.45%	113.10%	112.91%	106.95%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	1.69	1.59	2.22	2.68	3.40	3.53	7.20	-
P/RPS	1.09	0.87	1.42	1.61	2.02	2.46	1.98	-9.46%
YoY %	25.29%	-38.73%	-11.80%	-20.30%	-17.89%	24.24%	-	-
Horiz. %	55.05%	43.94%	71.72%	81.31%	102.02%	124.24%	100.00%	-
P/EPS	14.19	23.03	19.21	27.80	18.77	15.87	22.39	-7.31%
YoY %	-38.38%	19.89%	-30.90%	48.11%	18.27%	-29.12%	-	-
Horiz. %	63.38%	102.86%	85.80%	124.16%	83.83%	70.88%	100.00%	-
EY	7.05	4.34	5.20	3.60	5.33	6.30	4.47	7.88%
YoY %	62.44%	-16.54%	44.44%	-32.46%	-15.40%	40.94%	-	-
Horiz. %	157.72%	97.09%	116.33%	80.54%	119.24%	140.94%	100.00%	-
DY	3.55	1.89	1.80	2.24	2.21	2.83	2.07	9.39%
YoY %	87.83%	5.00%	-19.64%	1.36%	-21.91%	36.71%	-	-
Horiz. %	171.50%	91.30%	86.96%	108.21%	106.76%	136.71%	100.00%	-
P/NAPS	0.61	0.60	0.84	1.02	1.29	1.40	1.28	-11.61%
YoY %	1.67%	-28.57%	-17.65%	-20.93%	-7.86%	9.38%	-	-
Horiz. %	47.66%	46.88%	65.62%	79.69%	100.78%	109.38%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	27/05/21	26/06/20	29/05/19	30/05/18	25/05/17	26/05/16	26/05/15	-
Price	1.71	1.80	2.01	1.84	3.50	3.44	6.97	-
P/RPS	1.10	0.99	1.29	1.11	2.08	2.39	1.91	-8.77%
YoY %	11.11%	-23.26%	16.22%	-46.63%	-12.97%	25.13%	-	-
Horiz. %	57.59%	51.83%	67.54%	58.12%	108.90%	125.13%	100.00%	-
P/EPS	14.36	26.07	17.40	19.09	19.32	15.46	21.68	-6.62%
YoY %	-44.92%	49.83%	-8.85%	-1.19%	24.97%	-28.69%	-	-
Horiz. %	66.24%	120.25%	80.26%	88.05%	89.11%	71.31%	100.00%	-
EY	6.96	3.84	5.75	5.24	5.18	6.47	4.61	7.10%
YoY %	81.25%	-33.22%	9.73%	1.16%	-19.94%	40.35%	-	-
Horiz. %	150.98%	83.30%	124.73%	113.67%	112.36%	140.35%	100.00%	-
DY	3.51	1.67	1.99	3.26	2.14	2.91	2.14	8.58%
YoY %	110.18%	-16.08%	-38.96%	52.34%	-26.46%	35.98%	-	-
Horiz. %	164.02%	78.04%	92.99%	152.34%	100.00%	135.98%	100.00%	-
P/NAPS	0.62	0.68	0.76	0.70	1.33	1.37	1.24	-10.90%
YoY %	-8.82%	-10.53%	8.57%	-47.37%	-2.92%	10.48%	-	-
Horiz. %	50.00%	54.84%	61.29%	56.45%	107.26%	110.48%	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