[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

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