[IJM] QoQ Annualized Quarter Result on 31-Mar-2019 [#4]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

29-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

31-Mar-2019 [#4]

Profit Trend

QoQ- 76.41%

YoY- 19.76%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Annualized Quarter Result
Revenue	6,077,530	6,235,572	6,174,232	5,655,661	5,680,974	5,506,964	5,777,264	3.42%
YoY %	-2.53%	0.99%	9.17%	-0.45%	3.16%	-4.68%	-	-
Horiz. %	105.20%	107.93%	106.87%	97.90%	98.33%	95.32%	100.00%	-
PBT	561,598	515,222	573,600	647,988	421,821	278,120	412,912	22.68%
YoY %	9.00%	-10.18%	-11.48%	53.62%	51.67%	-32.64%	-	-
Horiz. %	136.01%	124.78%	138.92%	156.93%	102.16%	67.36%	100.00%	-
Tax	-227,836	-185,976	-251,716	-207,279	-190,142	-132,954	-169,644	21.66%
YoY %	-22.51%	26.12%	-21.44%	-9.01%	-43.01%	21.63%	-	-
Horiz. %	134.30%	109.63%	148.38%	122.18%	112.08%	78.37%	100.00%	-
NP	333,762	329,246	321,884	440,709	231,678	145,166	243,268	23.40%
YoY %	1.37%	2.29%	-26.96%	90.22%	59.60%	-40.33%	-	-
Horiz. %	137.20%	135.34%	132.32%	181.16%	95.24%	59.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	239,057	259,052	237,696	418,916	237,473	169,364	251,056	-3.20%
YoY %	-7.72%	8.98%	-43.26%	76.41%	40.21%	-32.54%	-	-
Horiz. %	95.22%	103.18%	94.68%	166.86%	94.59%	67.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.57%	36.10%	43.88%	31.99%	45.08%	47.80%	41.08%	-
YoY %	12.38%	-17.73%	37.17%	-29.04%	-5.69%	16.36%	-	-
Horiz. %	98.76%	87.88%	106.82%	77.87%	109.74%	116.36%	100.00%	-
Total Cost	5,743,768	5,906,326	5,852,348	5,214,952	5,449,296	5,361,798	5,533,996	2.50%
YoY %	-2.75%	0.92%	12.22%	-4.30%	1.63%	-3.11%	-	-
Horiz. %	103.79%	106.73%	105.75%	94.23%	98.47%	96.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,581,753	9,618,040	9,537,437	9,536,001	9,343,717	9,232,623	9,217,200	2.61%
YoY %	-0.38%	0.85%	0.02%	2.06%	1.20%	0.17%	-	-
Horiz. %	103.96%	104.35%	103.47%	103.46%	101.37%	100.17%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	96,785	145,177	-	145,034	96,951	145,395	-	-
YoY %	-33.33%	0.00%	-	49.60%	-33.32%	0.00%	-	-
Horiz. %	66.57%	99.85%	-	99.75%	66.68%	100.00%	-	-
Div Payout %	40.49%	56.04%	-	34.62%	40.83%	85.85%	-	-
YoY %	-27.75%	0.00%	-	-15.21%	-52.44%	0.00%	-	-
Horiz. %	47.16%	65.28%	-	40.33%	47.56%	100.00%	-	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	9,581,753	9,618,040	9,537,437	9,536,001	9,343,717	9,232,623	9,217,200	2.61%
YoY %	-0.38%	0.85%	0.02%	2.06%	1.20%	0.17%	-	-
Horiz. %	103.96%	104.35%	103.47%	103.46%	101.37%	100.17%	100.00%	-
NOSH	3,639,288	3,639,288	3,639,266	3,635,687	3,635,687	3,635,687	3,635,687	0.06%
YoY %	0.00%	0.00%	0.10%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.10%	100.10%	100.10%	100.00%	100.00%	100.00%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	5.49%	5.28%	5.21%	7.79%	4.08%	2.64%	4.21%	-
YoY %	3.98%	1.34%	-33.12%	90.93%	54.55%	-37.29%	-	-
Horiz. %	130.40%	125.42%	123.75%	185.04%	96.91%	62.71%	100.00%	-
ROE	2.49%	2.69%	2.49%	4.39%	2.54%	1.83%	2.72%	-
YoY %	-7.43%	8.03%	-43.28%	72.83%	38.80%	-32.72%	-	-
Horiz. %	91.54%	98.90%	91.54%	161.40%	93.38%	67.28%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	167.45	171.80	170.26	155.98	156.26	151.50	159.21	3.41%
YoY %	-2.53%	0.90%	9.16%	-0.18%	3.14%	-4.84%	-	-
Horiz. %	105.18%	107.91%	106.94%	97.97%	98.15%	95.16%	100.00%	-
EPS	6.59	7.14	6.56	11.56	6.53	4.66	6.92	-3.19%
YoY %	-7.70%	8.84%	-43.25%	77.03%	40.13%	-32.66%	-	-
Horiz. %	95.23%	103.18%	94.80%	167.05%	94.36%	67.34%	100.00%	-
DPS	2.67	4.00	0.00	4.00	2.67	4.00	0.00	-
YoY %	-33.25%	0.00%	0.00%	49.81%	-33.25%	0.00%	-	-
Horiz. %	66.75%	100.00%	0.00%	100.00%	66.75%	100.00%	-	-
NAPS	2.64	2.65	2.63	2.63	2.57	2.54	2.54	2.60%
YoY %	-0.38%	0.76%	0.00%	2.33%	1.18%	0.00%	-	-
Horiz. %	103.94%	104.33%	103.54%	103.54%	101.18%	100.00%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,635,687
RPS	173.61	178.13	176.38	161.56	162.29	157.31	165.04	3.42%
YoY %	-2.54%	0.99%	9.17%	-0.45%	3.17%	-4.68%	-	-
Horiz. %	105.19%	107.93%	106.87%	97.89%	98.33%	95.32%	100.00%	-
EPS	6.83	7.40	6.79	11.97	6.78	4.84	7.17	-3.17%
YoY %	-7.70%	8.98%	-43.27%	76.55%	40.08%	-32.50%	-	-
Horiz. %	95.26%	103.21%	94.70%	166.95%	94.56%	67.50%	100.00%	-
DPS	2.76	4.15	0.00	4.14	2.77	4.15	0.00	-
YoY %	-33.49%	0.00%	0.00%	49.46%	-33.25%	0.00%	-	-
Horiz. %	66.51%	100.00%	0.00%	99.76%	66.75%	100.00%	-	-
NAPS	2.7372	2.7475	2.7245	2.7241	2.6692	2.6374	2.633	2.61%
YoY %	-0.37%	0.84%	0.01%	2.06%	1.21%	0.17%	-	-
Horiz. %	103.96%	104.35%	103.48%	103.46%	101.37%	100.17%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	2.17	2.19	2.40	2.22	1.62	1.80	1.79	-
P/RPS	1.30	1.27	1.41	1.42	1.04	1.19	1.12	10.41%
YoY %	2.36%	-9.93%	-0.70%	36.54%	-12.61%	6.25%	-	-
Horiz. %	116.07%	113.39%	125.89%	126.79%	92.86%	106.25%	100.00%	-
P/EPS	32.95	30.68	36.62	19.21	24.80	38.63	25.87	17.44%
YoY %	7.40%	-16.22%	90.63%	-22.54%	-35.80%	49.32%	-	-
Horiz. %	127.37%	118.59%	141.55%	74.26%	95.86%	149.32%	100.00%	-
EY	3.04	3.26	2.73	5.20	4.03	2.59	3.87	-14.82%
YoY %	-6.75%	19.41%	-47.50%	29.03%	55.60%	-33.07%	-	-
Horiz. %	78.55%	84.24%	70.54%	134.37%	104.13%	66.93%	100.00%	-
DY	1.23	1.83	0.00	1.80	1.65	2.22	0.00	-
YoY %	-32.79%	0.00%	0.00%	9.09%	-25.68%	0.00%	-	-
Horiz. %	55.41%	82.43%	0.00%	81.08%	74.32%	100.00%	-	-
P/NAPS	0.82	0.83	0.91	0.84	0.63	0.71	0.70	11.09%
YoY %	-1.20%	-8.79%	8.33%	33.33%	-11.27%	1.43%	-	-
Horiz. %	117.14%	118.57%	130.00%	120.00%	90.00%	101.43%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	25/02/20	26/11/19	28/08/19	29/05/19	26/02/19	26/11/18	28/08/18	-
Price	2.15	2.09	2.19	2.01	1.97	1.82	1.93	-
P/RPS	1.28	1.22	1.29	1.29	1.26	1.20	1.21	3.80%
YoY %	4.92%	-5.43%	0.00%	2.38%	5.00%	-0.83%	-	-
Horiz. %	105.79%	100.83%	106.61%	106.61%	104.13%	99.17%	100.00%	-
P/EPS	32.64	29.28	33.41	17.40	30.16	39.06	27.90	10.99%
YoY %	11.48%	-12.36%	92.01%	-42.31%	-22.79%	40.00%	-	-
Horiz. %	116.99%	104.95%	119.75%	62.37%	108.10%	140.00%	100.00%	-
EY	3.06	3.42	2.99	5.75	3.32	2.56	3.58	-9.90%
YoY %	-10.53%	14.38%	-48.00%	73.19%	29.69%	-28.49%	-	-
Horiz. %	85.47%	95.53%	83.52%	160.61%	92.74%	71.51%	100.00%	-
DY	1.24	1.91	0.00	1.99	1.35	2.20	0.00	-
YoY %	-35.08%	0.00%	0.00%	47.41%	-38.64%	0.00%	-	-
Horiz. %	56.36%	86.82%	0.00%	90.45%	61.36%	100.00%	-	-
P/NAPS	0.81	0.79	0.83	0.76	0.77	0.72	0.76	4.32%
YoY %	2.53%	-4.82%	9.21%	-1.30%	6.94%	-5.26%	-	-
Horiz. %	106.58%	103.95%	109.21%	100.00%	101.32%	94.74%	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