[IJM] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

27-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Mar-2014

Quarter

31-Mar-2014 [#4]

Profit Trend

QoQ- -24.25%

YoY- 97.1%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Annualized Quarter Result
Revenue	5,340,578	5,331,986	5,492,152	6,006,481	5,807,329	5,626,920	5,607,316	-3.18%
YoY %	0.16%	-2.92%	-8.56%	3.43%	3.21%	0.35%	-	-
Horiz. %	95.24%	95.09%	97.95%	107.12%	103.57%	100.35%	100.00%	-
PBT	1,032,974	993,258	1,034,544	1,416,314	1,491,509	928,642	1,027,068	0.38%
YoY %	4.00%	-3.99%	-26.96%	-5.04%	60.61%	-9.58%	-	-
Horiz. %	100.58%	96.71%	100.73%	137.90%	145.22%	90.42%	100.00%	-
Tax	-283,845	-291,904	-292,824	-340,658	-238,182	-183,572	-219,816	18.52%
YoY %	2.76%	0.31%	14.04%	-43.02%	-29.75%	16.49%	-	-
Horiz. %	129.13%	132.79%	133.21%	154.97%	108.36%	83.51%	100.00%	-
NP	749,129	701,354	741,720	1,075,656	1,253,326	745,070	807,252	-4.84%
YoY %	6.81%	-5.44%	-31.04%	-14.18%	68.22%	-7.70%	-	-
Horiz. %	92.80%	86.88%	91.88%	133.25%	155.26%	92.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	510,237	489,746	533,544	829,599	1,095,140	609,282	657,348	-15.50%
YoY %	4.18%	-8.21%	-35.69%	-24.25%	79.74%	-7.31%	-	-
Horiz. %	77.62%	74.50%	81.17%	126.20%	166.60%	92.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.48%	29.39%	28.30%	24.05%	15.97%	19.77%	21.40%	-
YoY %	-6.50%	3.85%	17.67%	50.59%	-19.22%	-7.62%	-	-
Horiz. %	128.41%	137.34%	132.24%	112.38%	74.63%	92.38%	100.00%	-
Total Cost	4,591,449	4,630,632	4,750,432	4,930,825	4,554,002	4,881,850	4,800,064	-2.91%
YoY %	-0.85%	-2.52%	-3.66%	8.27%	-6.72%	1.70%	-	-
Horiz. %	95.65%	96.47%	98.97%	102.72%	94.87%	101.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,908,445	6,821,462	6,633,172	6,630,049	6,299,808	5,791,388	5,667,751	14.06%
YoY %	1.28%	2.84%	0.05%	5.24%	8.78%	2.18%	-	-
Horiz. %	121.89%	120.36%	117.03%	116.98%	111.15%	102.18%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	78,227	116,606	-	351,167	74,664	111,641	-	-
YoY %	-32.91%	0.00%	-	370.33%	-33.12%	0.00%	-	-
Horiz. %	70.07%	104.45%	-	314.55%	66.88%	100.00%	-	-
Div Payout %	15.33%	23.81%	-	42.33%	6.82%	18.32%	-	-
YoY %	-35.62%	0.00%	-	520.67%	-62.77%	0.00%	-	-
Horiz. %	83.68%	129.97%	-	231.06%	37.23%	100.00%	-	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	6,908,445	6,821,462	6,633,172	6,630,049	6,299,808	5,791,388	5,667,751	14.06%
YoY %	1.28%	2.84%	0.05%	5.24%	8.78%	2.18%	-	-
Horiz. %	121.89%	120.36%	117.03%	116.98%	111.15%	102.18%	100.00%	-
NOSH	1,466,761	1,457,577	1,445,135	1,404,671	1,399,957	1,395,515	1,389,154	3.68%
YoY %	0.63%	0.86%	2.88%	0.34%	0.32%	0.46%	-	-
Horiz. %	105.59%	104.93%	104.03%	101.12%	100.78%	100.46%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	14.03%	13.15%	13.51%	17.91%	21.58%	13.24%	14.40%	-
YoY %	6.69%	-2.66%	-24.57%	-17.01%	62.99%	-8.06%	-	-
Horiz. %	97.43%	91.32%	93.82%	124.37%	149.86%	91.94%	100.00%	-
ROE	7.39%	7.18%	8.04%	12.51%	17.38%	10.52%	11.60%	-
YoY %	2.92%	-10.70%	-35.73%	-28.02%	65.21%	-9.31%	-	-
Horiz. %	63.71%	61.90%	69.31%	107.84%	149.83%	90.69%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	364.11	365.81	380.04	427.61	414.82	403.21	403.65	-6.62%
YoY %	-0.46%	-3.74%	-11.12%	3.08%	2.88%	-0.11%	-	-
Horiz. %	90.20%	90.63%	94.15%	105.94%	102.77%	99.89%	100.00%	-
EPS	34.79	33.60	36.92	59.06	78.23	43.66	47.32	-18.49%
YoY %	3.54%	-8.99%	-37.49%	-24.50%	79.18%	-7.73%	-	-
Horiz. %	73.52%	71.01%	78.02%	124.81%	165.32%	92.27%	100.00%	-
DPS	5.33	8.00	0.00	25.00	5.33	8.00	0.00	-
YoY %	-33.38%	0.00%	0.00%	369.04%	-33.38%	0.00%	-	-
Horiz. %	66.62%	100.00%	0.00%	312.50%	66.62%	100.00%	-	-
NAPS	4.71	4.68	4.59	4.72	4.50	4.15	4.08	10.01%
YoY %	0.64%	1.96%	-2.75%	4.89%	8.43%	1.72%	-	-
Horiz. %	115.44%	114.71%	112.50%	115.69%	110.29%	101.72%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,421,379
RPS	152.56	152.32	156.89	171.58	165.89	160.74	160.18	-3.18%
YoY %	0.16%	-2.91%	-8.56%	3.43%	3.20%	0.35%	-	-
Horiz. %	95.24%	95.09%	97.95%	107.12%	103.56%	100.35%	100.00%	-
EPS	14.58	13.99	15.24	23.70	31.28	17.41	18.78	-15.48%
YoY %	4.22%	-8.20%	-35.70%	-24.23%	79.67%	-7.29%	-	-
Horiz. %	77.64%	74.49%	81.15%	126.20%	166.56%	92.71%	100.00%	-
DPS	2.23	3.33	0.00	10.03	2.13	3.19	0.00	-
YoY %	-33.03%	0.00%	0.00%	370.89%	-33.23%	0.00%	-	-
Horiz. %	69.91%	104.39%	0.00%	314.42%	66.77%	100.00%	-	-
NAPS	1.9735	1.9486	1.8949	1.894	1.7996	1.6544	1.6191	14.06%
YoY %	1.28%	2.83%	0.05%	5.25%	8.78%	2.18%	-	-
Horiz. %	121.89%	120.35%	117.03%	116.98%	111.15%	102.18%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	6.57	6.47	6.70	6.14	5.88	5.78	5.65	-
P/RPS	1.80	1.77	1.76	1.44	1.42	1.43	1.40	18.18%
YoY %	1.69%	0.57%	22.22%	1.41%	-0.70%	2.14%	-	-
Horiz. %	128.57%	126.43%	125.71%	102.86%	101.43%	102.14%	100.00%	-
P/EPS	18.89	19.26	18.15	10.40	7.52	13.24	11.94	35.66%
YoY %	-1.92%	6.12%	74.52%	38.30%	-43.20%	10.89%	-	-
Horiz. %	158.21%	161.31%	152.01%	87.10%	62.98%	110.89%	100.00%	-
EY	5.29	5.19	5.51	9.62	13.30	7.55	8.38	-26.35%
YoY %	1.93%	-5.81%	-42.72%	-27.67%	76.16%	-9.90%	-	-
Horiz. %	63.13%	61.93%	65.75%	114.80%	158.71%	90.10%	100.00%	-
DY	0.81	1.24	0.00	4.07	0.91	1.38	0.00	-
YoY %	-34.68%	0.00%	0.00%	347.25%	-34.06%	0.00%	-	-
Horiz. %	58.70%	89.86%	0.00%	294.93%	65.94%	100.00%	-	-
P/NAPS	1.39	1.38	1.46	1.30	1.31	1.39	1.38	0.48%
YoY %	0.72%	-5.48%	12.31%	-0.76%	-5.76%	0.72%	-	-
Horiz. %	100.72%	100.00%	105.80%	94.20%	94.93%	100.72%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	27/02/15	25/11/14	26/08/14	27/05/14	27/02/14	26/11/13	27/08/13	-
Price	7.18	6.70	6.57	6.60	5.80	5.59	5.51	-
P/RPS	1.97	1.83	1.73	1.54	1.40	1.39	1.37	27.31%
YoY %	7.65%	5.78%	12.34%	10.00%	0.72%	1.46%	-	-
Horiz. %	143.80%	133.58%	126.28%	112.41%	102.19%	101.46%	100.00%	-
P/EPS	20.64	19.94	17.80	11.18	7.41	12.80	11.64	46.34%
YoY %	3.51%	12.02%	59.21%	50.88%	-42.11%	9.97%	-	-
Horiz. %	177.32%	171.31%	152.92%	96.05%	63.66%	109.97%	100.00%	-
EY	4.84	5.01	5.62	8.95	13.49	7.81	8.59	-31.71%
YoY %	-3.39%	-10.85%	-37.21%	-33.65%	72.73%	-9.08%	-	-
Horiz. %	56.34%	58.32%	65.42%	104.19%	157.04%	90.92%	100.00%	-
DY	0.74	1.19	0.00	3.79	0.92	1.43	0.00	-
YoY %	-37.82%	0.00%	0.00%	311.96%	-35.66%	0.00%	-	-
Horiz. %	51.75%	83.22%	0.00%	265.03%	64.34%	100.00%	-	-
P/NAPS	1.52	1.43	1.43	1.40	1.29	1.35	1.35	8.20%
YoY %	6.29%	0.00%	2.14%	8.53%	-4.44%	0.00%	-	-
Horiz. %	112.59%	105.93%	105.93%	103.70%	95.56%	100.00%	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