[IJM] QoQ Annualized Quarter 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- 56.18%

YoY- 85.0%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Annualized Quarter Result
Revenue	6,006,481	5,807,329	5,626,920	5,607,316	4,663,406	4,545,125	4,366,994	23.70%
YoY %	3.43%	3.21%	0.35%	20.24%	2.60%	4.08%	-	-
Horiz. %	137.54%	132.98%	128.85%	128.40%	106.79%	104.08%	100.00%	-
PBT	1,416,314	1,491,509	928,642	1,027,068	835,848	828,900	798,990	46.52%
YoY %	-5.04%	60.61%	-9.58%	22.88%	0.84%	3.74%	-	-
Horiz. %	177.26%	186.67%	116.23%	128.55%	104.61%	103.74%	100.00%	-
Tax	-340,658	-238,182	-183,572	-219,816	-273,643	-212,812	-202,432	41.52%
YoY %	-43.02%	-29.75%	16.49%	19.67%	-28.58%	-5.13%	-	-
Horiz. %	168.28%	117.66%	90.68%	108.59%	135.18%	105.13%	100.00%	-
NP	1,075,656	1,253,326	745,070	807,252	562,205	616,088	596,558	48.19%
YoY %	-14.18%	68.22%	-7.70%	43.59%	-8.75%	3.27%	-	-
Horiz. %	180.31%	210.09%	124.89%	135.32%	94.24%	103.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	829,599	1,095,140	609,282	657,348	420,892	475,282	452,182	49.92%
YoY %	-24.25%	79.74%	-7.31%	56.18%	-11.44%	5.11%	-	-
Horiz. %	183.47%	242.19%	134.74%	145.37%	93.08%	105.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.05%	15.97%	19.77%	21.40%	32.74%	25.67%	25.34%	-
YoY %	50.59%	-19.22%	-7.62%	-34.64%	27.54%	1.30%	-	-
Horiz. %	94.91%	63.02%	78.02%	84.45%	129.20%	101.30%	100.00%	-
Total Cost	4,930,825	4,554,002	4,881,850	4,800,064	4,101,201	3,929,037	3,770,436	19.60%
YoY %	8.27%	-6.72%	1.70%	17.04%	4.38%	4.21%	-	-
Horiz. %	130.78%	120.78%	129.48%	127.31%	108.77%	104.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,630,049	6,299,808	5,791,388	5,667,751	5,610,051	5,526,542	5,403,519	14.62%
YoY %	5.24%	8.78%	2.18%	1.03%	1.51%	2.28%	-	-
Horiz. %	122.70%	116.59%	107.18%	104.89%	103.82%	102.28%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Dividend
Div	351,167	74,664	111,641	-	179,632	73,687	110,557	116.23%
YoY %	370.33%	-33.12%	0.00%	-	143.78%	-33.35%	-	-
Horiz. %	317.63%	67.53%	100.98%	-	162.48%	66.65%	100.00%	-
Div Payout %	42.33%	6.82%	18.32%	-	42.68%	15.50%	24.45%	-
YoY %	520.67%	-62.77%	0.00%	-	175.35%	-36.61%	-	-
Horiz. %	173.13%	27.89%	74.93%	-	174.56%	63.39%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Equity
Net Worth	6,630,049	6,299,808	5,791,388	5,667,751	5,610,051	5,526,542	5,403,519	14.62%
YoY %	5.24%	8.78%	2.18%	1.03%	1.51%	2.28%	-	-
Horiz. %	122.70%	116.59%	107.18%	104.89%	103.82%	102.28%	100.00%	-
NOSH	1,404,671	1,399,957	1,395,515	1,389,154	1,381,785	1,381,635	1,381,974	1.09%
YoY %	0.34%	0.32%	0.46%	0.53%	0.01%	-0.02%	-	-
Horiz. %	101.64%	101.30%	100.98%	100.52%	99.99%	99.98%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Ratio Analysis
NP Margin	17.91%	21.58%	13.24%	14.40%	12.06%	13.55%	13.66%	-
YoY %	-17.01%	62.99%	-8.06%	19.40%	-11.00%	-0.81%	-	-
Horiz. %	131.11%	157.98%	96.93%	105.42%	88.29%	99.19%	100.00%	-
ROE	12.51%	17.38%	10.52%	11.60%	7.50%	8.60%	8.37%	-
YoY %	-28.02%	65.21%	-9.31%	54.67%	-12.79%	2.75%	-	-
Horiz. %	149.46%	207.65%	125.69%	138.59%	89.61%	102.75%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Per Share
RPS	427.61	414.82	403.21	403.65	337.49	328.97	316.00	22.36%
YoY %	3.08%	2.88%	-0.11%	19.60%	2.59%	4.10%	-	-
Horiz. %	135.32%	131.27%	127.60%	127.74%	106.80%	104.10%	100.00%	-
EPS	59.06	78.23	43.66	47.32	30.46	34.40	32.72	48.30%
YoY %	-24.50%	79.18%	-7.73%	55.35%	-11.45%	5.13%	-	-
Horiz. %	180.50%	239.09%	133.44%	144.62%	93.09%	105.13%	100.00%	-
DPS	25.00	5.33	8.00	0.00	13.00	5.33	8.00	113.89%
YoY %	369.04%	-33.38%	0.00%	0.00%	143.90%	-33.38%	-	-
Horiz. %	312.50%	66.62%	100.00%	0.00%	162.50%	66.62%	100.00%	-
NAPS	4.72	4.50	4.15	4.08	4.06	4.00	3.91	13.38%
YoY %	4.89%	8.43%	1.72%	0.49%	1.50%	2.30%	-	-
Horiz. %	120.72%	115.09%	106.14%	104.35%	103.84%	102.30%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,389,154
RPS	164.67	159.21	154.27	153.73	127.85	124.61	119.72	23.70%
YoY %	3.43%	3.20%	0.35%	20.24%	2.60%	4.08%	-	-
Horiz. %	137.55%	132.99%	128.86%	128.41%	106.79%	104.08%	100.00%	-
EPS	22.74	30.02	16.70	18.02	11.54	13.03	12.40	49.87%
YoY %	-24.25%	79.76%	-7.33%	56.15%	-11.44%	5.08%	-	-
Horiz. %	183.39%	242.10%	134.68%	145.32%	93.06%	105.08%	100.00%	-
DPS	9.63	2.05	3.06	0.00	4.92	2.02	3.03	116.31%
YoY %	369.76%	-33.01%	0.00%	0.00%	143.56%	-33.33%	-	-
Horiz. %	317.82%	67.66%	100.99%	0.00%	162.38%	66.67%	100.00%	-
NAPS	1.8177	1.7271	1.5877	1.5538	1.538	1.5151	1.4814	14.62%
YoY %	5.25%	8.78%	2.18%	1.03%	1.51%	2.27%	-	-
Horiz. %	122.70%	116.59%	107.18%	104.89%	103.82%	102.27%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	-
Price	6.14	5.88	5.78	5.65	5.45	4.98	4.72	-
P/RPS	1.44	1.42	1.43	1.40	1.61	1.51	1.49	-2.25%
YoY %	1.41%	-0.70%	2.14%	-13.04%	6.62%	1.34%	-	-
Horiz. %	96.64%	95.30%	95.97%	93.96%	108.05%	101.34%	100.00%	-
P/EPS	10.40	7.52	13.24	11.94	17.89	14.48	14.43	-19.63%
YoY %	38.30%	-43.20%	10.89%	-33.26%	23.55%	0.35%	-	-
Horiz. %	72.07%	52.11%	91.75%	82.74%	123.98%	100.35%	100.00%	-
EY	9.62	13.30	7.55	8.38	5.59	6.91	6.93	24.46%
YoY %	-27.67%	76.16%	-9.90%	49.91%	-19.10%	-0.29%	-	-
Horiz. %	138.82%	191.92%	108.95%	120.92%	80.66%	99.71%	100.00%	-
DY	4.07	0.91	1.38	0.00	2.39	1.07	1.69	79.76%
YoY %	347.25%	-34.06%	0.00%	0.00%	123.36%	-36.69%	-	-
Horiz. %	240.83%	53.85%	81.66%	0.00%	141.42%	63.31%	100.00%	-
P/NAPS	1.30	1.31	1.39	1.38	1.34	1.25	1.21	4.90%
YoY %	-0.76%	-5.76%	0.72%	2.99%	7.20%	3.31%	-	-
Horiz. %	107.44%	108.26%	114.88%	114.05%	110.74%	103.31%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	27/05/14	27/02/14	26/11/13	27/08/13	28/05/13	26/02/13	28/11/12	-
Price	6.60	5.80	5.59	5.51	5.76	5.11	5.04	-
P/RPS	1.54	1.40	1.39	1.37	1.71	1.55	1.59	-2.10%
YoY %	10.00%	0.72%	1.46%	-19.88%	10.32%	-2.52%	-	-
Horiz. %	96.86%	88.05%	87.42%	86.16%	107.55%	97.48%	100.00%	-
P/EPS	11.18	7.41	12.80	11.64	18.91	14.85	15.40	-19.24%
YoY %	50.88%	-42.11%	9.97%	-38.45%	27.34%	-3.57%	-	-
Horiz. %	72.60%	48.12%	83.12%	75.58%	122.79%	96.43%	100.00%	-
EY	8.95	13.49	7.81	8.59	5.29	6.73	6.49	23.91%
YoY %	-33.65%	72.73%	-9.08%	62.38%	-21.40%	3.70%	-	-
Horiz. %	137.90%	207.86%	120.34%	132.36%	81.51%	103.70%	100.00%	-
DY	3.79	0.92	1.43	0.00	2.26	1.04	1.59	78.53%
YoY %	311.96%	-35.66%	0.00%	0.00%	117.31%	-34.59%	-	-
Horiz. %	238.36%	57.86%	89.94%	0.00%	142.14%	65.41%	100.00%	-
P/NAPS	1.40	1.29	1.35	1.35	1.42	1.28	1.29	5.61%
YoY %	8.53%	-4.44%	0.00%	-4.93%	10.94%	-0.78%	-	-
Horiz. %	108.53%	100.00%	104.65%	104.65%	110.08%	99.22%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos