[IJM] QoQ Annualized Quarter Result on 31-Mar-2017 [#4]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 17.37%
YoY- -17.62%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 6,171,090 6,124,240 5,873,244 6,065,335 5,861,356 5,598,948 5,252,916 11.30%
PBT 735,870 758,954 790,020 1,010,010 846,397 867,764 698,276 3.54%
Tax -231,493 -222,568 -214,708 -243,206 -220,314 -226,798 -178,676 18.78%
NP 504,377 536,386 575,312 766,804 626,082 640,966 519,600 -1.95%
-
NP to SH 451,494 474,514 505,580 653,773 557,025 558,822 462,064 -1.52%
-
Tax Rate 31.46% 29.33% 27.18% 24.08% 26.03% 26.14% 25.59% -
Total Cost 5,666,713 5,587,854 5,297,932 5,298,531 5,235,273 4,957,982 4,733,316 12.71%
-
Net Worth 9,506,339 9,526,502 9,452,462 9,468,188 9,139,821 9,061,978 8,861,009 4.78%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 145,134 217,334 - 270,005 143,934 215,761 - -
Div Payout % 32.15% 45.80% - 41.30% 25.84% 38.61% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 9,506,339 9,526,502 9,452,462 9,468,188 9,139,821 9,061,978 8,861,009 4.78%
NOSH 3,628,600 3,622,244 3,621,633 3,600,071 3,598,354 3,596,023 3,587,453 0.76%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.17% 8.76% 9.80% 12.64% 10.68% 11.45% 9.89% -
ROE 4.75% 4.98% 5.35% 6.90% 6.09% 6.17% 5.21% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 170.08 169.07 162.17 168.48 162.89 155.70 146.42 10.47%
EPS 12.45 13.10 13.96 18.16 15.48 15.54 12.88 -2.23%
DPS 4.00 6.00 0.00 7.50 4.00 6.00 0.00 -
NAPS 2.62 2.63 2.61 2.63 2.54 2.52 2.47 3.99%
Adjusted Per Share Value based on latest NOSH - 3,608,623
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 176.29 174.95 167.78 173.26 167.44 159.94 150.06 11.30%
EPS 12.90 13.56 14.44 18.68 15.91 15.96 13.20 -1.51%
DPS 4.15 6.21 0.00 7.71 4.11 6.16 0.00 -
NAPS 2.7156 2.7214 2.7002 2.7047 2.6109 2.5887 2.5313 4.78%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.05 3.30 3.46 3.40 3.20 3.21 3.49 -
P/RPS 1.79 1.95 2.13 2.02 1.96 2.06 2.38 -17.25%
P/EPS 24.51 25.19 24.79 18.72 20.67 20.66 27.10 -6.46%
EY 4.08 3.97 4.03 5.34 4.84 4.84 3.69 6.90%
DY 1.31 1.82 0.00 2.21 1.25 1.87 0.00 -
P/NAPS 1.16 1.25 1.33 1.29 1.26 1.27 1.41 -12.16%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 23/08/17 25/05/17 23/02/17 28/11/16 24/08/16 -
Price 2.90 3.07 3.36 3.50 3.42 3.23 3.40 -
P/RPS 1.71 1.82 2.07 2.08 2.10 2.07 2.32 -18.35%
P/EPS 23.31 23.44 24.07 19.27 22.09 20.79 26.40 -7.94%
EY 4.29 4.27 4.15 5.19 4.53 4.81 3.79 8.58%
DY 1.38 1.95 0.00 2.14 1.17 1.86 0.00 -
P/NAPS 1.11 1.17 1.29 1.33 1.35 1.28 1.38 -13.47%

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
Post a Comment