[IJM] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

27-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Mar-2014

Quarter

30-Jun-2013 [#1]

Profit Trend

QoQ- -60.96%

YoY- 85.0%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Cumulative Result
Revenue	6,006,481	4,355,497	2,813,460	1,401,829	4,663,406	3,408,844	2,183,497	96.44%
YoY %	37.91%	54.81%	100.70%	-69.94%	36.80%	56.12%	-	-
Horiz. %	275.09%	199.47%	128.85%	64.20%	213.58%	156.12%	100.00%	-
PBT	1,416,314	1,118,632	464,321	256,767	835,848	621,675	399,495	132.68%
YoY %	26.61%	140.92%	80.83%	-69.28%	34.45%	55.62%	-	-
Horiz. %	354.53%	280.01%	116.23%	64.27%	209.23%	155.62%	100.00%	-
Tax	-340,658	-178,637	-91,786	-54,954	-273,643	-159,609	-101,216	124.75%
YoY %	-90.70%	-94.62%	-67.02%	79.92%	-71.45%	-57.69%	-	-
Horiz. %	336.57%	176.49%	90.68%	54.29%	270.36%	157.69%	100.00%	-
NP	1,075,656	939,995	372,535	201,813	562,205	462,066	298,279	135.34%
YoY %	14.43%	152.32%	84.59%	-64.10%	21.67%	54.91%	-	-
Horiz. %	360.62%	315.14%	124.89%	67.66%	188.48%	154.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	829,599	821,355	304,641	164,337	420,892	356,462	226,091	138.08%
YoY %	1.00%	169.61%	85.38%	-60.96%	18.07%	57.66%	-	-
Horiz. %	366.93%	363.29%	134.74%	72.69%	186.16%	157.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.05%	15.97%	19.77%	21.40%	32.74%	25.67%	25.34%	-
YoY %	50.59%	-19.22%	-7.62%	-34.64%	27.54%	1.30%	-	-
Horiz. %	94.91%	63.02%	78.02%	84.45%	129.20%	101.30%	100.00%	-
Total Cost	4,930,825	3,415,502	2,440,925	1,200,016	4,101,201	2,946,778	1,885,218	89.94%
YoY %	44.37%	39.93%	103.41%	-70.74%	39.18%	56.31%	-	-
Horiz. %	261.55%	181.17%	129.48%	63.65%	217.55%	156.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,630,049	6,299,808	5,791,388	5,667,751	5,610,051	5,526,542	5,403,519	14.62%
YoY %	5.24%	8.78%	2.18%	1.03%	1.51%	2.28%	-	-
Horiz. %	122.70%	116.59%	107.18%	104.89%	103.82%	102.28%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Dividend
Div	351,167	55,998	55,820	-	179,632	55,265	55,278	243.39%
YoY %	527.11%	0.32%	0.00%	-	225.04%	-0.02%	-	-
Horiz. %	635.27%	101.30%	100.98%	-	324.96%	99.98%	100.00%	-
Div Payout %	42.33%	6.82%	18.32%	-	42.68%	15.50%	24.45%	-
YoY %	520.67%	-62.77%	0.00%	-	175.35%	-36.61%	-	-
Horiz. %	173.13%	27.89%	74.93%	-	174.56%	63.39%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Equity
Net Worth	6,630,049	6,299,808	5,791,388	5,667,751	5,610,051	5,526,542	5,403,519	14.62%
YoY %	5.24%	8.78%	2.18%	1.03%	1.51%	2.28%	-	-
Horiz. %	122.70%	116.59%	107.18%	104.89%	103.82%	102.28%	100.00%	-
NOSH	1,404,671	1,399,957	1,395,515	1,389,154	1,381,785	1,381,635	1,381,974	1.09%
YoY %	0.34%	0.32%	0.46%	0.53%	0.01%	-0.02%	-	-
Horiz. %	101.64%	101.30%	100.98%	100.52%	99.99%	99.98%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Ratio Analysis
NP Margin	17.91%	21.58%	13.24%	14.40%	12.06%	13.55%	13.66%	-
YoY %	-17.01%	62.99%	-8.06%	19.40%	-11.00%	-0.81%	-	-
Horiz. %	131.11%	157.98%	96.93%	105.42%	88.29%	99.19%	100.00%	-
ROE	12.51%	13.04%	5.26%	2.90%	7.50%	6.45%	4.18%	-
YoY %	-4.06%	147.91%	81.38%	-61.33%	16.28%	54.31%	-	-
Horiz. %	299.28%	311.96%	125.84%	69.38%	179.43%	154.31%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Per Share
RPS	427.61	311.12	201.61	100.91	337.49	246.73	158.00	94.32%
YoY %	37.44%	54.32%	99.79%	-70.10%	36.79%	56.16%	-	-
Horiz. %	270.64%	196.91%	127.60%	63.87%	213.60%	156.16%	100.00%	-
EPS	59.06	58.67	21.83	11.83	30.46	25.80	16.36	135.51%
YoY %	0.66%	168.76%	84.53%	-61.16%	18.06%	57.70%	-	-
Horiz. %	361.00%	358.62%	133.44%	72.31%	186.19%	157.70%	100.00%	-
DPS	25.00	4.00	4.00	0.00	13.00	4.00	4.00	239.68%
YoY %	525.00%	0.00%	0.00%	0.00%	225.00%	0.00%	-	-
Horiz. %	625.00%	100.00%	100.00%	0.00%	325.00%	100.00%	100.00%	-
NAPS	4.72	4.50	4.15	4.08	4.06	4.00	3.91	13.38%
YoY %	4.89%	8.43%	1.72%	0.49%	1.50%	2.30%	-	-
Horiz. %	120.72%	115.09%	106.14%	104.35%	103.84%	102.30%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,389,154
RPS	164.67	119.41	77.13	38.43	127.85	93.46	59.86	96.45%
YoY %	37.90%	54.82%	100.70%	-69.94%	36.80%	56.13%	-	-
Horiz. %	275.09%	199.48%	128.85%	64.20%	213.58%	156.13%	100.00%	-
EPS	22.74	22.52	8.35	4.51	11.54	9.77	6.20	138.01%
YoY %	0.98%	169.70%	85.14%	-60.92%	18.12%	57.58%	-	-
Horiz. %	366.77%	363.23%	134.68%	72.74%	186.13%	157.58%	100.00%	-
DPS	9.63	1.54	1.53	0.00	4.92	1.52	1.52	242.77%
YoY %	525.32%	0.65%	0.00%	0.00%	223.68%	0.00%	-	-
Horiz. %	633.55%	101.32%	100.66%	0.00%	323.68%	100.00%	100.00%	-
NAPS	1.8177	1.7271	1.5877	1.5538	1.538	1.5151	1.4814	14.62%
YoY %	5.25%	8.78%	2.18%	1.03%	1.51%	2.27%	-	-
Horiz. %	122.70%	116.59%	107.18%	104.89%	103.82%	102.27%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	-
Price	6.14	5.88	5.78	5.65	5.45	4.98	4.72	-
P/RPS	1.44	1.89	2.87	5.60	1.61	2.02	2.99	-38.58%
YoY %	-23.81%	-34.15%	-48.75%	247.83%	-20.30%	-32.44%	-	-
Horiz. %	48.16%	63.21%	95.99%	187.29%	53.85%	67.56%	100.00%	-
P/EPS	10.40	10.02	26.48	47.76	17.89	19.30	28.85	-49.38%
YoY %	3.79%	-62.16%	-44.56%	166.96%	-7.31%	-33.10%	-	-
Horiz. %	36.05%	34.73%	91.79%	165.55%	62.01%	66.90%	100.00%	-
EY	9.62	9.98	3.78	2.09	5.59	5.18	3.47	97.46%
YoY %	-3.61%	164.02%	80.86%	-62.61%	7.92%	49.28%	-	-
Horiz. %	277.23%	287.61%	108.93%	60.23%	161.10%	149.28%	100.00%	-
DY	4.07	0.68	0.69	0.00	2.39	0.80	0.85	184.35%
YoY %	498.53%	-1.45%	0.00%	0.00%	198.75%	-5.88%	-	-
Horiz. %	478.82%	80.00%	81.18%	0.00%	281.18%	94.12%	100.00%	-
P/NAPS	1.30	1.31	1.39	1.38	1.34	1.25	1.21	4.90%
YoY %	-0.76%	-5.76%	0.72%	2.99%	7.20%	3.31%	-	-
Horiz. %	107.44%	108.26%	114.88%	114.05%	110.74%	103.31%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	27/05/14	27/02/14	26/11/13	27/08/13	28/05/13	26/02/13	28/11/12	-
Price	6.60	5.80	5.59	5.51	5.76	5.11	5.04	-
P/RPS	1.54	1.86	2.77	5.46	1.71	2.07	3.19	-38.48%
YoY %	-17.20%	-32.85%	-49.27%	219.30%	-17.39%	-35.11%	-	-
Horiz. %	48.28%	58.31%	86.83%	171.16%	53.61%	64.89%	100.00%	-
P/EPS	11.18	9.89	25.61	46.58	18.91	19.81	30.81	-49.15%
YoY %	13.04%	-61.38%	-45.02%	146.32%	-4.54%	-35.70%	-	-
Horiz. %	36.29%	32.10%	83.12%	151.18%	61.38%	64.30%	100.00%	-
EY	8.95	10.12	3.91	2.15	5.29	5.05	3.25	96.58%
YoY %	-11.56%	158.82%	81.86%	-59.36%	4.75%	55.38%	-	-
Horiz. %	275.38%	311.38%	120.31%	66.15%	162.77%	155.38%	100.00%	-
DY	3.79	0.69	0.72	0.00	2.26	0.78	0.79	184.72%
YoY %	449.28%	-4.17%	0.00%	0.00%	189.74%	-1.27%	-	-
Horiz. %	479.75%	87.34%	91.14%	0.00%	286.08%	98.73%	100.00%	-
P/NAPS	1.40	1.29	1.35	1.35	1.42	1.28	1.29	5.61%
YoY %	8.53%	-4.44%	0.00%	-4.93%	10.94%	-0.78%	-	-
Horiz. %	108.53%	100.00%	104.65%	104.65%	110.08%	99.22%	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 - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:00:00

EMA 5

Hourly

SELL

2024-05-17 15:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-05-17 15:30:00

TURTLE SYSTEM 55

30 Mins

SELL

2024-05-17 15:00:00

EMA 5

Hourly

SELL

2024-05-17 15:00:00

EMA 5

30 Mins

SELL

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

TOPGLOV

TOP GLOVE CORPORATION BHD

646

MPI

MALAYSIAN PACIFIC INDUSTRIES

492

MBSB

MALAYSIA BUILDING SOCIETY BHD

481

HLIND

HONG LEONG INDUSTRIES BHD

458

PTRANS

PERAK TRANSIT BERHAD

404

DNEX

DAGANG NEXCHANGE BERHAD

400

HARTA

HARTALEGA HOLDINGS BHD

385

YTLPOWR

YTL POWER INTERNATIONAL BHD

381

NOTION

NOTION VTEC BHD

380

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

CARZO

0.20

-0.10

66,400

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