[IJM] QoQ Annualized Quarter Result on 30-Jun-2015 [#1]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

25-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Mar-2016

Quarter

30-Jun-2015 [#1]

Profit Trend

QoQ- 180.17%

YoY- 152.55%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Annualized Quarter Result
Revenue	5,128,198	5,281,525	5,042,406	4,728,972	5,448,282	5,340,578	5,331,986	-2.56%
YoY %	-2.90%	4.74%	6.63%	-13.20%	2.02%	0.16%	-	-
Horiz. %	96.18%	99.05%	94.57%	88.69%	102.18%	100.16%	100.00%	-
PBT	1,155,797	1,361,272	1,296,894	1,706,548	1,019,357	1,032,974	993,258	10.62%
YoY %	-15.09%	4.96%	-24.00%	67.41%	-1.32%	4.00%	-	-
Horiz. %	116.36%	137.05%	130.57%	171.81%	102.63%	104.00%	100.00%	-
Tax	-274,262	-241,822	-206,192	-224,352	-306,316	-283,845	-291,904	-4.06%
YoY %	-13.41%	-17.28%	8.09%	26.76%	-7.92%	2.76%	-	-
Horiz. %	93.96%	82.84%	70.64%	76.86%	104.94%	97.24%	100.00%	-
NP	881,535	1,119,449	1,090,702	1,482,196	713,041	749,129	701,354	16.45%
YoY %	-21.25%	2.64%	-26.41%	107.87%	-4.82%	6.81%	-	-
Horiz. %	125.69%	159.61%	155.51%	211.33%	101.67%	106.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	793,587	999,136	986,496	1,347,468	480,944	510,237	489,746	37.91%
YoY %	-20.57%	1.28%	-26.79%	180.17%	-5.74%	4.18%	-	-
Horiz. %	162.04%	204.01%	201.43%	275.14%	98.20%	104.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.73%	17.76%	15.90%	13.15%	30.05%	27.48%	29.39%	-
YoY %	33.61%	11.70%	20.91%	-56.24%	9.35%	-6.50%	-	-
Horiz. %	80.74%	60.43%	54.10%	44.74%	102.25%	93.50%	100.00%	-
Total Cost	4,246,663	4,162,076	3,951,704	3,246,776	4,735,241	4,591,449	4,630,632	-5.60%
YoY %	2.03%	5.32%	21.71%	-31.43%	3.13%	-0.85%	-	-
Horiz. %	91.71%	89.88%	85.34%	70.12%	102.26%	99.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,000,176	8,956,540	8,916,269	8,585,762	8,283,497	6,908,445	6,821,462	20.27%
YoY %	0.49%	0.45%	3.85%	3.65%	19.90%	1.28%	-	-
Horiz. %	131.94%	131.30%	130.71%	125.86%	121.43%	101.28%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	357,149	142,733	213,990	-	221,089	78,227	116,606	110.76%
YoY %	150.22%	-33.30%	0.00%	-	182.62%	-32.91%	-	-
Horiz. %	306.29%	122.41%	183.52%	-	189.60%	67.09%	100.00%	-
Div Payout %	45.00%	14.29%	21.69%	-	45.97%	15.33%	23.81%	-
YoY %	214.91%	-34.12%	0.00%	-	199.87%	-35.62%	-	-
Horiz. %	189.00%	60.02%	91.10%	-	193.07%	64.38%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	9,000,176	8,956,540	8,916,269	8,585,762	8,283,497	6,908,445	6,821,462	20.27%
YoY %	0.49%	0.45%	3.85%	3.65%	19.90%	1.28%	-	-
Horiz. %	131.94%	131.30%	130.71%	125.86%	121.43%	101.28%	100.00%	-
NOSH	3,571,498	3,568,342	3,566,507	1,773,917	1,473,931	1,466,761	1,457,577	81.65%
YoY %	0.09%	0.05%	101.05%	20.35%	0.49%	0.63%	-	-
Horiz. %	245.03%	244.81%	244.69%	121.70%	101.12%	100.63%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	17.19%	21.20%	21.63%	31.34%	13.09%	14.03%	13.15%	-
YoY %	-18.92%	-1.99%	-30.98%	139.42%	-6.70%	6.69%	-	-
Horiz. %	130.72%	161.22%	164.49%	238.33%	99.54%	106.69%	100.00%	-
ROE	8.82%	11.16%	11.06%	15.69%	5.81%	7.39%	7.18%	-
YoY %	-20.97%	0.90%	-29.51%	170.05%	-21.38%	2.92%	-	-
Horiz. %	122.84%	155.43%	154.04%	218.52%	80.92%	102.92%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	143.59	148.01	141.38	266.58	369.64	364.11	365.81	-46.35%
YoY %	-2.99%	4.69%	-46.97%	-27.88%	1.52%	-0.46%	-	-
Horiz. %	39.25%	40.46%	38.65%	72.87%	101.05%	99.54%	100.00%	-
EPS	22.22	28.00	27.66	75.96	32.63	34.79	33.60	-24.07%
YoY %	-20.64%	1.23%	-63.59%	132.79%	-6.21%	3.54%	-	-
Horiz. %	66.13%	83.33%	82.32%	226.07%	97.11%	103.54%	100.00%	-
DPS	10.00	4.00	6.00	0.00	15.00	5.33	8.00	16.02%
YoY %	150.00%	-33.33%	0.00%	0.00%	181.43%	-33.38%	-	-
Horiz. %	125.00%	50.00%	75.00%	0.00%	187.50%	66.62%	100.00%	-
NAPS	2.52	2.51	2.50	4.84	5.62	4.71	4.68	-33.78%
YoY %	0.40%	0.40%	-48.35%	-13.88%	19.32%	0.64%	-	-
Horiz. %	53.85%	53.63%	53.42%	103.42%	120.09%	100.64%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,773,917
RPS	140.59	144.80	138.24	129.65	149.37	146.41	146.18	-2.56%
YoY %	-2.91%	4.75%	6.63%	-13.20%	2.02%	0.16%	-	-
Horiz. %	96.18%	99.06%	94.57%	88.69%	102.18%	100.16%	100.00%	-
EPS	21.76	27.39	27.05	36.94	13.19	13.99	13.43	37.90%
YoY %	-20.55%	1.26%	-26.77%	180.06%	-5.72%	4.17%	-	-
Horiz. %	162.03%	203.95%	201.41%	275.06%	98.21%	104.17%	100.00%	-
DPS	9.79	3.91	5.87	0.00	6.06	2.14	3.20	110.60%
YoY %	150.38%	-33.39%	0.00%	0.00%	183.18%	-33.13%	-	-
Horiz. %	305.94%	122.19%	183.44%	0.00%	189.37%	66.88%	100.00%	-
NAPS	2.4674	2.4555	2.4444	2.3538	2.271	1.894	1.8701	20.27%
YoY %	0.48%	0.45%	3.85%	3.65%	19.90%	1.28%	-	-
Horiz. %	131.94%	131.30%	130.71%	125.86%	121.44%	101.28%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	3.53	3.38	3.22	6.52	7.20	6.57	6.47	-
P/RPS	2.46	2.28	2.28	2.45	1.95	1.80	1.77	24.51%
YoY %	7.89%	0.00%	-6.94%	25.64%	8.33%	1.69%	-	-
Horiz. %	138.98%	128.81%	128.81%	138.42%	110.17%	101.69%	100.00%	-
P/EPS	15.89	12.07	11.64	8.58	22.07	18.89	19.26	-12.02%
YoY %	31.65%	3.69%	35.66%	-61.12%	16.83%	-1.92%	-	-
Horiz. %	82.50%	62.67%	60.44%	44.55%	114.59%	98.08%	100.00%	-
EY	6.29	8.28	8.59	11.65	4.53	5.29	5.19	13.65%
YoY %	-24.03%	-3.61%	-26.27%	157.17%	-14.37%	1.93%	-	-
Horiz. %	121.19%	159.54%	165.51%	224.47%	87.28%	101.93%	100.00%	-
DY	2.83	1.18	1.86	0.00	2.08	0.81	1.24	73.25%
YoY %	139.83%	-36.56%	0.00%	0.00%	156.79%	-34.68%	-	-
Horiz. %	228.23%	95.16%	150.00%	0.00%	167.74%	65.32%	100.00%	-
P/NAPS	1.40	1.35	1.29	1.35	1.28	1.39	1.38	0.96%
YoY %	3.70%	4.65%	-4.44%	5.47%	-7.91%	0.72%	-	-
Horiz. %	101.45%	97.83%	93.48%	97.83%	92.75%	100.72%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	26/05/16	25/02/16	24/11/15	25/08/15	26/05/15	27/02/15	25/11/14	-
Price	3.44	3.41	3.31	6.05	6.97	7.18	6.70	-
P/RPS	2.40	2.30	2.34	2.27	1.89	1.97	1.83	19.79%
YoY %	4.35%	-1.71%	3.08%	20.11%	-4.06%	7.65%	-	-
Horiz. %	131.15%	125.68%	127.87%	124.04%	103.28%	107.65%	100.00%	-
P/EPS	15.48	12.18	11.97	7.96	21.36	20.64	19.94	-15.51%
YoY %	27.09%	1.75%	50.38%	-62.73%	3.49%	3.51%	-	-
Horiz. %	77.63%	61.08%	60.03%	39.92%	107.12%	103.51%	100.00%	-
EY	6.46	8.21	8.36	12.56	4.68	4.84	5.01	18.44%
YoY %	-21.32%	-1.79%	-33.44%	168.38%	-3.31%	-3.39%	-	-
Horiz. %	128.94%	163.87%	166.87%	250.70%	93.41%	96.61%	100.00%	-
DY	2.91	1.17	1.81	0.00	2.15	0.74	1.19	81.40%
YoY %	148.72%	-35.36%	0.00%	0.00%	190.54%	-37.82%	-	-
Horiz. %	244.54%	98.32%	152.10%	0.00%	180.67%	62.18%	100.00%	-
P/NAPS	1.37	1.36	1.32	1.25	1.24	1.52	1.43	-2.81%
YoY %	0.74%	3.03%	5.60%	0.81%	-18.42%	6.29%	-	-
Horiz. %	95.80%	95.10%	92.31%	87.41%	86.71%	106.29%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 16:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-14 16:40:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-14 16:20:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-14 16:20:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-14 16:20:00

TURTLE SYSTEM 55

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

425

GENTING

GENTING BHD

401

YTLPOWR

YTL POWER INTERNATIONAL BHD

392

PTRANS

PERAK TRANSIT BERHAD

365

MPI

MALAYSIAN PACIFIC INDUSTRIES

359

HLIND

HONG LEONG INDUSTRIES BHD

346

GENM

GENTING MALAYSIA BERHAD

297

TOPGLOV

TOP GLOVE CORPORATION BHD

272

PBBANK

PUBLIC BANK BHD

251

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More