[IJM] QoQ Annualized Quarter 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- -4.85%

YoY- -18.95%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Annualized Quarter Result
Revenue	5,506,964	5,777,264	6,026,948	6,171,090	6,124,240	5,873,244	6,065,335	-6.23%
YoY %	-4.68%	-4.14%	-2.34%	0.76%	4.27%	-3.17%	-	-
Horiz. %	90.79%	95.25%	99.37%	101.74%	100.97%	96.83%	100.00%	-
PBT	278,120	412,912	629,559	735,870	758,954	790,020	1,010,010	-57.64%
YoY %	-32.64%	-34.41%	-14.45%	-3.04%	-3.93%	-21.78%	-	-
Horiz. %	27.54%	40.88%	62.33%	72.86%	75.14%	78.22%	100.00%	-
Tax	-132,954	-169,644	-238,870	-231,493	-222,568	-214,708	-243,206	-33.11%
YoY %	21.63%	28.98%	-3.19%	-4.01%	-3.66%	11.72%	-	-
Horiz. %	54.67%	69.75%	98.22%	95.18%	91.51%	88.28%	100.00%	-
NP	145,166	243,268	390,689	504,377	536,386	575,312	766,804	-66.99%
YoY %	-40.33%	-37.73%	-22.54%	-5.97%	-6.77%	-24.97%	-	-
Horiz. %	18.93%	31.72%	50.95%	65.78%	69.95%	75.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	169,364	251,056	349,809	451,494	474,514	505,580	653,773	-59.32%
YoY %	-32.54%	-28.23%	-22.52%	-4.85%	-6.14%	-22.67%	-	-
Horiz. %	25.91%	38.40%	53.51%	69.06%	72.58%	77.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	47.80%	41.08%	37.94%	31.46%	29.33%	27.18%	24.08%	-
YoY %	16.36%	8.28%	20.60%	7.26%	7.91%	12.87%	-	-
Horiz. %	198.50%	170.60%	157.56%	130.65%	121.80%	112.87%	100.00%	-
Total Cost	5,361,798	5,533,996	5,636,259	5,666,713	5,587,854	5,297,932	5,298,531	0.79%
YoY %	-3.11%	-1.81%	-0.54%	1.41%	5.47%	-0.01%	-	-
Horiz. %	101.19%	104.44%	106.37%	106.95%	105.46%	99.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,232,623	9,217,200	9,507,036	9,506,339	9,526,502	9,452,462	9,468,188	-1.66%
YoY %	0.17%	-3.05%	0.01%	-0.21%	0.78%	-0.17%	-	-
Horiz. %	97.51%	97.35%	100.41%	100.40%	100.62%	99.83%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	145,395	-	217,718	145,134	217,334	-	270,005	-33.78%
YoY %	0.00%	-	50.01%	-33.22%	0.00%	-	-	-
Horiz. %	53.85%	-	80.63%	53.75%	80.49%	-	100.00%	-
Div Payout %	85.85%	-	62.24%	32.15%	45.80%	-	41.30%	-
YoY %	0.00%	-	93.59%	-29.80%	0.00%	-	-	-
Horiz. %	207.87%	-	150.70%	77.85%	110.90%	-	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	9,232,623	9,217,200	9,507,036	9,506,339	9,526,502	9,452,462	9,468,188	-1.66%
YoY %	0.17%	-3.05%	0.01%	-0.21%	0.78%	-0.17%	-	-
Horiz. %	97.51%	97.35%	100.41%	100.40%	100.62%	99.83%	100.00%	-
NOSH	3,635,687	3,635,687	3,628,678	3,628,600	3,622,244	3,621,633	3,600,071	0.65%
YoY %	0.00%	0.19%	0.00%	0.18%	0.02%	0.60%	-	-
Horiz. %	100.99%	100.99%	100.79%	100.79%	100.62%	100.60%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	2.64%	4.21%	6.48%	8.17%	8.76%	9.80%	12.64%	-
YoY %	-37.29%	-35.03%	-20.69%	-6.74%	-10.61%	-22.47%	-	-
Horiz. %	20.89%	33.31%	51.27%	64.64%	69.30%	77.53%	100.00%	-
ROE	1.83%	2.72%	3.68%	4.75%	4.98%	5.35%	6.90%	-
YoY %	-32.72%	-26.09%	-22.53%	-4.62%	-6.92%	-22.46%	-	-
Horiz. %	26.52%	39.42%	53.33%	68.84%	72.17%	77.54%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	151.50	159.21	166.09	170.08	169.07	162.17	168.48	-6.83%
YoY %	-4.84%	-4.14%	-2.35%	0.60%	4.25%	-3.75%	-	-
Horiz. %	89.92%	94.50%	98.58%	100.95%	100.35%	96.25%	100.00%	-
EPS	4.66	6.92	9.65	12.45	13.10	13.96	18.16	-59.58%
YoY %	-32.66%	-28.29%	-22.49%	-4.96%	-6.16%	-23.13%	-	-
Horiz. %	25.66%	38.11%	53.14%	68.56%	72.14%	76.87%	100.00%	-
DPS	4.00	0.00	6.00	4.00	6.00	0.00	7.50	-34.20%
YoY %	0.00%	0.00%	50.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	53.33%	0.00%	80.00%	53.33%	80.00%	0.00%	100.00%	-
NAPS	2.54	2.54	2.62	2.62	2.63	2.61	2.63	-2.29%
YoY %	0.00%	-3.05%	0.00%	-0.38%	0.77%	-0.76%	-	-
Horiz. %	96.58%	96.58%	99.62%	99.62%	100.00%	99.24%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,628,600
RPS	150.98	158.39	165.23	169.18	167.90	161.02	166.28	-6.22%
YoY %	-4.68%	-4.14%	-2.33%	0.76%	4.27%	-3.16%	-	-
Horiz. %	90.80%	95.25%	99.37%	101.74%	100.97%	96.84%	100.00%	-
EPS	4.64	6.88	9.59	12.38	13.01	13.86	17.92	-59.34%
YoY %	-32.56%	-28.26%	-22.54%	-4.84%	-6.13%	-22.66%	-	-
Horiz. %	25.89%	38.39%	53.52%	69.08%	72.60%	77.34%	100.00%	-
DPS	3.99	0.00	5.97	3.98	5.96	0.00	7.40	-33.72%
YoY %	0.00%	0.00%	50.00%	-33.22%	0.00%	0.00%	-	-
Horiz. %	53.92%	0.00%	80.68%	53.78%	80.54%	0.00%	100.00%	-
NAPS	2.5312	2.5269	2.6064	2.6062	2.6117	2.5914	2.5958	-1.66%
YoY %	0.17%	-3.05%	0.01%	-0.21%	0.78%	-0.17%	-	-
Horiz. %	97.51%	97.35%	100.41%	100.40%	100.61%	99.83%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	1.80	1.79	2.68	3.05	3.30	3.46	3.40	-
P/RPS	1.19	1.12	1.61	1.79	1.95	2.13	2.02	-29.70%
YoY %	6.25%	-30.43%	-10.06%	-8.21%	-8.45%	5.45%	-	-
Horiz. %	58.91%	55.45%	79.70%	88.61%	96.53%	105.45%	100.00%	-
P/EPS	38.63	25.87	27.80	24.51	25.19	24.79	18.72	62.01%
YoY %	49.32%	-6.94%	13.42%	-2.70%	1.61%	32.43%	-	-
Horiz. %	206.36%	138.19%	148.50%	130.93%	134.56%	132.43%	100.00%	-
EY	2.59	3.87	3.60	4.08	3.97	4.03	5.34	-38.24%
YoY %	-33.07%	7.50%	-11.76%	2.77%	-1.49%	-24.53%	-	-
Horiz. %	48.50%	72.47%	67.42%	76.40%	74.34%	75.47%	100.00%	-
DY	2.22	0.00	2.24	1.31	1.82	0.00	2.21	0.30%
YoY %	0.00%	0.00%	70.99%	-28.02%	0.00%	0.00%	-	-
Horiz. %	100.45%	0.00%	101.36%	59.28%	82.35%	0.00%	100.00%	-
P/NAPS	0.71	0.70	1.02	1.16	1.25	1.33	1.29	-32.81%
YoY %	1.43%	-31.37%	-12.07%	-7.20%	-6.02%	3.10%	-	-
Horiz. %	55.04%	54.26%	79.07%	89.92%	96.90%	103.10%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	26/11/18	28/08/18	30/05/18	27/02/18	28/11/17	23/08/17	25/05/17	-
Price	1.82	1.93	1.84	2.90	3.07	3.36	3.50	-
P/RPS	1.20	1.21	1.11	1.71	1.82	2.07	2.08	-30.67%
YoY %	-0.83%	9.01%	-35.09%	-6.04%	-12.08%	-0.48%	-	-
Horiz. %	57.69%	58.17%	53.37%	82.21%	87.50%	99.52%	100.00%	-
P/EPS	39.06	27.90	19.09	23.31	23.44	24.07	19.27	60.09%
YoY %	40.00%	46.15%	-18.10%	-0.55%	-2.62%	24.91%	-	-
Horiz. %	202.70%	144.78%	99.07%	120.97%	121.64%	124.91%	100.00%	-
EY	2.56	3.58	5.24	4.29	4.27	4.15	5.19	-37.54%
YoY %	-28.49%	-31.68%	22.14%	0.47%	2.89%	-20.04%	-	-
Horiz. %	49.33%	68.98%	100.96%	82.66%	82.27%	79.96%	100.00%	-
DY	2.20	0.00	3.26	1.38	1.95	0.00	2.14	1.85%
YoY %	0.00%	0.00%	136.23%	-29.23%	0.00%	0.00%	-	-
Horiz. %	102.80%	0.00%	152.34%	64.49%	91.12%	0.00%	100.00%	-
P/NAPS	0.72	0.76	0.70	1.11	1.17	1.29	1.33	-33.55%
YoY %	-5.26%	8.57%	-36.94%	-5.13%	-9.30%	-3.01%	-	-
Horiz. %	54.14%	57.14%	52.63%	83.46%	87.97%	96.99%	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