[IJM] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

26-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Mar-2015

Quarter

30-Jun-2014 [#1]

Profit Trend

QoQ- -83.92%

YoY- -18.83%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Cumulative Result
Revenue	5,448,282	4,005,434	2,665,993	1,373,038	6,006,481	4,355,497	2,813,460	55.42%
YoY %	36.02%	50.24%	94.17%	-77.14%	37.91%	54.81%	-	-
Horiz. %	193.65%	142.37%	94.76%	48.80%	213.49%	154.81%	100.00%	-
PBT	1,019,357	774,731	496,629	258,636	1,416,314	1,118,632	464,321	68.99%
YoY %	31.58%	56.00%	92.02%	-81.74%	26.61%	140.92%	-	-
Horiz. %	219.54%	166.85%	106.96%	55.70%	305.03%	240.92%	100.00%	-
Tax	-306,316	-212,884	-145,952	-73,206	-340,658	-178,637	-91,786	123.48%
YoY %	-43.89%	-45.86%	-99.37%	78.51%	-90.70%	-94.62%	-	-
Horiz. %	333.73%	231.94%	159.01%	79.76%	371.14%	194.62%	100.00%	-
NP	713,041	561,847	350,677	185,430	1,075,656	939,995	372,535	54.21%
YoY %	26.91%	60.22%	89.12%	-82.76%	14.43%	152.32%	-	-
Horiz. %	191.40%	150.82%	94.13%	49.78%	288.74%	252.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	480,944	382,678	244,873	133,386	829,599	821,355	304,641	35.62%
YoY %	25.68%	56.28%	83.58%	-83.92%	1.00%	169.61%	-	-
Horiz. %	157.87%	125.62%	80.38%	43.78%	272.32%	269.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.05%	27.48%	29.39%	28.30%	24.05%	15.97%	19.77%	-
YoY %	9.35%	-6.50%	3.85%	17.67%	50.59%	-19.22%	-	-
Horiz. %	152.00%	139.00%	148.66%	143.15%	121.65%	80.78%	100.00%	-
Total Cost	4,735,241	3,443,587	2,315,316	1,187,608	4,930,825	3,415,502	2,440,925	55.60%
YoY %	37.51%	48.73%	94.96%	-75.91%	44.37%	39.93%	-	-
Horiz. %	193.99%	141.08%	94.85%	48.65%	202.01%	139.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,283,497	6,908,445	6,821,462	6,633,172	6,630,049	6,299,808	5,791,388	26.97%
YoY %	19.90%	1.28%	2.84%	0.05%	5.24%	8.78%	-	-
Horiz. %	143.03%	119.29%	117.79%	114.54%	114.48%	108.78%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Dividend
Div	221,089	58,670	58,303	-	351,167	55,998	55,820	150.54%
YoY %	276.83%	0.63%	0.00%	-	527.11%	0.32%	-	-
Horiz. %	396.07%	105.11%	104.45%	-	629.11%	100.32%	100.00%	-
Div Payout %	45.97%	15.33%	23.81%	-	42.33%	6.82%	18.32%	-
YoY %	199.87%	-35.62%	0.00%	-	520.67%	-62.77%	-	-
Horiz. %	250.93%	83.68%	129.97%	-	231.06%	37.23%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Equity
Net Worth	8,283,497	6,908,445	6,821,462	6,633,172	6,630,049	6,299,808	5,791,388	26.97%
YoY %	19.90%	1.28%	2.84%	0.05%	5.24%	8.78%	-	-
Horiz. %	143.03%	119.29%	117.79%	114.54%	114.48%	108.78%	100.00%	-
NOSH	1,473,931	1,466,761	1,457,577	1,445,135	1,404,671	1,399,957	1,395,515	3.71%
YoY %	0.49%	0.63%	0.86%	2.88%	0.34%	0.32%	-	-
Horiz. %	105.62%	105.11%	104.45%	103.56%	100.66%	100.32%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Ratio Analysis
NP Margin	13.09%	14.03%	13.15%	13.51%	17.91%	21.58%	13.24%	-
YoY %	-6.70%	6.69%	-2.66%	-24.57%	-17.01%	62.99%	-	-
Horiz. %	98.87%	105.97%	99.32%	102.04%	135.27%	162.99%	100.00%	-
ROE	5.81%	5.54%	3.59%	2.01%	12.51%	13.04%	5.26%	-
YoY %	4.87%	54.32%	78.61%	-83.93%	-4.06%	147.91%	-	-
Horiz. %	110.46%	105.32%	68.25%	38.21%	237.83%	247.91%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Per Share
RPS	369.64	273.08	182.91	95.01	427.61	311.12	201.61	49.85%
YoY %	35.36%	49.30%	92.52%	-77.78%	37.44%	54.32%	-	-
Horiz. %	183.34%	135.45%	90.72%	47.13%	212.10%	154.32%	100.00%	-
EPS	32.63	26.09	16.80	9.23	59.06	58.67	21.83	30.76%
YoY %	25.07%	55.30%	82.02%	-84.37%	0.66%	168.76%	-	-
Horiz. %	149.47%	119.51%	76.96%	42.28%	270.55%	268.76%	100.00%	-
DPS	15.00	4.00	4.00	0.00	25.00	4.00	4.00	141.56%
YoY %	275.00%	0.00%	0.00%	0.00%	525.00%	0.00%	-	-
Horiz. %	375.00%	100.00%	100.00%	0.00%	625.00%	100.00%	100.00%	-
NAPS	5.62	4.71	4.68	4.59	4.72	4.50	4.15	22.42%
YoY %	19.32%	0.64%	1.96%	-2.75%	4.89%	8.43%	-	-
Horiz. %	135.42%	113.49%	112.77%	110.60%	113.73%	108.43%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,445,135
RPS	149.37	109.81	73.09	37.64	164.67	119.41	77.13	55.43%
YoY %	36.03%	50.24%	94.18%	-77.14%	37.90%	54.82%	-	-
Horiz. %	193.66%	142.37%	94.76%	48.80%	213.50%	154.82%	100.00%	-
EPS	13.19	10.49	6.71	3.66	22.74	22.52	8.35	35.67%
YoY %	25.74%	56.33%	83.33%	-83.91%	0.98%	169.70%	-	-
Horiz. %	157.96%	125.63%	80.36%	43.83%	272.34%	269.70%	100.00%	-
DPS	6.06	1.61	1.60	0.00	9.63	1.54	1.53	150.54%
YoY %	276.40%	0.63%	0.00%	0.00%	525.32%	0.65%	-	-
Horiz. %	396.08%	105.23%	104.58%	0.00%	629.41%	100.65%	100.00%	-
NAPS	2.271	1.894	1.8701	1.8185	1.8177	1.7271	1.5877	26.97%
YoY %	19.90%	1.28%	2.84%	0.04%	5.25%	8.78%	-	-
Horiz. %	143.04%	119.29%	117.79%	114.54%	114.49%	108.78%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	-
Price	7.20	6.57	6.47	6.70	6.14	5.88	5.78	-
P/RPS	1.95	2.41	3.54	7.05	1.44	1.89	2.87	-22.73%
YoY %	-19.09%	-31.92%	-49.79%	389.58%	-23.81%	-34.15%	-	-
Horiz. %	67.94%	83.97%	123.34%	245.64%	50.17%	65.85%	100.00%	-
P/EPS	22.07	25.18	38.51	72.59	10.40	10.02	26.48	-11.44%
YoY %	-12.35%	-34.61%	-46.95%	597.98%	3.79%	-62.16%	-	-
Horiz. %	83.35%	95.09%	145.43%	274.13%	39.27%	37.84%	100.00%	-
EY	4.53	3.97	2.60	1.38	9.62	9.98	3.78	12.83%
YoY %	14.11%	52.69%	88.41%	-85.65%	-3.61%	164.02%	-	-
Horiz. %	119.84%	105.03%	68.78%	36.51%	254.50%	264.02%	100.00%	-
DY	2.08	0.61	0.62	0.00	4.07	0.68	0.69	108.81%
YoY %	240.98%	-1.61%	0.00%	0.00%	498.53%	-1.45%	-	-
Horiz. %	301.45%	88.41%	89.86%	0.00%	589.86%	98.55%	100.00%	-
P/NAPS	1.28	1.39	1.38	1.46	1.30	1.31	1.39	-5.35%
YoY %	-7.91%	0.72%	-5.48%	12.31%	-0.76%	-5.76%	-	-
Horiz. %	92.09%	100.00%	99.28%	105.04%	93.53%	94.24%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	26/05/15	27/02/15	25/11/14	26/08/14	27/05/14	27/02/14	26/11/13	-
Price	6.97	7.18	6.70	6.57	6.60	5.80	5.59	-
P/RPS	1.89	2.63	3.66	6.91	1.54	1.86	2.77	-22.51%
YoY %	-28.14%	-28.14%	-47.03%	348.70%	-17.20%	-32.85%	-	-
Horiz. %	68.23%	94.95%	132.13%	249.46%	55.60%	67.15%	100.00%	-
P/EPS	21.36	27.52	39.88	71.18	11.18	9.89	25.61	-11.40%
YoY %	-22.38%	-30.99%	-43.97%	536.67%	13.04%	-61.38%	-	-
Horiz. %	83.40%	107.46%	155.72%	277.94%	43.65%	38.62%	100.00%	-
EY	4.68	3.63	2.51	1.40	8.95	10.12	3.91	12.74%
YoY %	28.93%	44.62%	79.29%	-84.36%	-11.56%	158.82%	-	-
Horiz. %	119.69%	92.84%	64.19%	35.81%	228.90%	258.82%	100.00%	-
DY	2.15	0.56	0.60	0.00	3.79	0.69	0.72	107.50%
YoY %	283.93%	-6.67%	0.00%	0.00%	449.28%	-4.17%	-	-
Horiz. %	298.61%	77.78%	83.33%	0.00%	526.39%	95.83%	100.00%	-
P/NAPS	1.24	1.52	1.43	1.43	1.40	1.29	1.35	-5.51%
YoY %	-18.42%	6.29%	0.00%	2.14%	8.53%	-4.44%	-	-
Horiz. %	91.85%	112.59%	105.93%	105.93%	103.70%	95.56%	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