[IJM] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

24-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

30-Jun-2016 [#1]

Profit Trend

QoQ- -85.44%

YoY- -65.71%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Cumulative Result
Revenue	6,065,335	4,396,017	2,799,474	1,313,229	5,128,198	3,961,144	2,521,203	79.44%
YoY %	37.97%	57.03%	113.17%	-74.39%	29.46%	57.11%	-	-
Horiz. %	240.57%	174.36%	111.04%	52.09%	203.40%	157.11%	100.00%	-
PBT	1,010,010	634,798	433,882	174,569	1,155,797	1,020,954	648,447	34.33%
YoY %	59.11%	46.31%	148.54%	-84.90%	13.21%	57.45%	-	-
Horiz. %	155.76%	97.90%	66.91%	26.92%	178.24%	157.45%	100.00%	-
Tax	-243,206	-165,236	-113,399	-44,669	-274,262	-181,367	-103,096	77.11%
YoY %	-47.19%	-45.71%	-153.87%	83.71%	-51.22%	-75.92%	-	-
Horiz. %	235.90%	160.27%	109.99%	43.33%	266.03%	175.92%	100.00%	-
NP	766,804	469,562	320,483	129,900	881,535	839,587	545,351	25.48%
YoY %	63.30%	46.52%	146.72%	-85.26%	5.00%	53.95%	-	-
Horiz. %	140.61%	86.10%	58.77%	23.82%	161.65%	153.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	653,773	417,769	279,411	115,516	793,587	749,352	493,248	20.64%
YoY %	56.49%	49.52%	141.88%	-85.44%	5.90%	51.92%	-	-
Horiz. %	132.54%	84.70%	56.65%	23.42%	160.89%	151.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.08%	26.03%	26.14%	25.59%	23.73%	17.76%	15.90%	-
YoY %	-7.49%	-0.42%	2.15%	7.84%	33.61%	11.70%	-	-
Horiz. %	151.45%	163.71%	164.40%	160.94%	149.25%	111.70%	100.00%	-
Total Cost	5,298,531	3,926,455	2,478,991	1,183,329	4,246,663	3,121,557	1,975,852	92.90%
YoY %	34.94%	58.39%	109.49%	-72.14%	36.04%	57.99%	-	-
Horiz. %	268.16%	198.72%	125.46%	59.89%	214.93%	157.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,468,188	9,139,821	9,061,978	8,861,009	9,000,176	8,956,540	8,916,269	4.08%
YoY %	3.59%	0.86%	2.27%	-1.55%	0.49%	0.45%	-	-
Horiz. %	106.19%	102.51%	101.63%	99.38%	100.94%	100.45%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	270,005	107,950	107,880	-	357,149	107,050	106,995	85.25%
YoY %	150.12%	0.06%	0.00%	-	233.63%	0.05%	-	-
Horiz. %	252.35%	100.89%	100.83%	-	333.80%	100.05%	100.00%	-
Div Payout %	41.30%	25.84%	38.61%	-	45.00%	14.29%	21.69%	-
YoY %	59.83%	-33.07%	0.00%	-	214.91%	-34.12%	-	-
Horiz. %	190.41%	119.13%	178.01%	-	207.47%	65.88%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	9,468,188	9,139,821	9,061,978	8,861,009	9,000,176	8,956,540	8,916,269	4.08%
YoY %	3.59%	0.86%	2.27%	-1.55%	0.49%	0.45%	-	-
Horiz. %	106.19%	102.51%	101.63%	99.38%	100.94%	100.45%	100.00%	-
NOSH	3,600,071	3,598,354	3,596,023	3,587,453	3,571,498	3,568,342	3,566,507	0.62%
YoY %	0.05%	0.06%	0.24%	0.45%	0.09%	0.05%	-	-
Horiz. %	100.94%	100.89%	100.83%	100.59%	100.14%	100.05%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	12.64%	10.68%	11.45%	9.89%	17.19%	21.20%	21.63%	-
YoY %	18.35%	-6.72%	15.77%	-42.47%	-18.92%	-1.99%	-	-
Horiz. %	58.44%	49.38%	52.94%	45.72%	79.47%	98.01%	100.00%	-
ROE	6.90%	4.57%	3.08%	1.30%	8.82%	8.37%	5.53%	-
YoY %	50.98%	48.38%	136.92%	-85.26%	5.38%	51.36%	-	-
Horiz. %	124.77%	82.64%	55.70%	23.51%	159.49%	151.36%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	168.48	122.17	77.85	36.61	143.59	111.01	70.69	78.33%
YoY %	37.91%	56.93%	112.65%	-74.50%	29.35%	57.04%	-	-
Horiz. %	238.34%	172.83%	110.13%	51.79%	203.13%	157.04%	100.00%	-
EPS	18.16	11.61	7.77	3.22	22.22	21.00	13.83	19.89%
YoY %	56.42%	49.42%	141.30%	-85.51%	5.81%	51.84%	-	-
Horiz. %	131.31%	83.95%	56.18%	23.28%	160.67%	151.84%	100.00%	-
DPS	7.50	3.00	3.00	0.00	10.00	3.00	3.00	84.09%
YoY %	150.00%	0.00%	0.00%	0.00%	233.33%	0.00%	-	-
Horiz. %	250.00%	100.00%	100.00%	0.00%	333.33%	100.00%	100.00%	-
NAPS	2.63	2.54	2.52	2.47	2.52	2.51	2.50	3.43%
YoY %	3.54%	0.79%	2.02%	-1.98%	0.40%	0.40%	-	-
Horiz. %	105.20%	101.60%	100.80%	98.80%	100.80%	100.40%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,587,453
RPS	166.28	120.52	76.75	36.00	140.59	108.60	69.12	79.44%
YoY %	37.97%	57.03%	113.19%	-74.39%	29.46%	57.12%	-	-
Horiz. %	240.57%	174.36%	111.04%	52.08%	203.40%	157.12%	100.00%	-
EPS	17.92	11.45	7.66	3.17	21.76	20.54	13.52	20.64%
YoY %	56.51%	49.48%	141.64%	-85.43%	5.94%	51.92%	-	-
Horiz. %	132.54%	84.69%	56.66%	23.45%	160.95%	151.92%	100.00%	-
DPS	7.40	2.96	2.96	0.00	9.79	2.93	2.93	85.35%
YoY %	150.00%	0.00%	0.00%	0.00%	234.13%	0.00%	-	-
Horiz. %	252.56%	101.02%	101.02%	0.00%	334.13%	100.00%	100.00%	-
NAPS	2.5958	2.5057	2.4844	2.4293	2.4674	2.4555	2.4444	4.08%
YoY %	3.60%	0.86%	2.27%	-1.54%	0.48%	0.45%	-	-
Horiz. %	106.19%	102.51%	101.64%	99.38%	100.94%	100.45%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	3.40	3.20	3.21	3.49	3.53	3.38	3.22	-
P/RPS	2.02	2.62	4.12	9.53	2.46	3.04	4.56	-41.86%
YoY %	-22.90%	-36.41%	-56.77%	287.40%	-19.08%	-33.33%	-	-
Horiz. %	44.30%	57.46%	90.35%	208.99%	53.95%	66.67%	100.00%	-
P/EPS	18.72	27.56	41.31	108.39	15.89	16.10	23.28	-13.51%
YoY %	-32.08%	-33.28%	-61.89%	582.13%	-1.30%	-30.84%	-	-
Horiz. %	80.41%	118.38%	177.45%	465.59%	68.26%	69.16%	100.00%	-
EY	5.34	3.63	2.42	0.92	6.29	6.21	4.30	15.52%
YoY %	47.11%	50.00%	163.04%	-85.37%	1.29%	44.42%	-	-
Horiz. %	124.19%	84.42%	56.28%	21.40%	146.28%	144.42%	100.00%	-
DY	2.21	0.94	0.93	0.00	2.83	0.89	0.93	77.98%
YoY %	135.11%	1.08%	0.00%	0.00%	217.98%	-4.30%	-	-
Horiz. %	237.63%	101.08%	100.00%	0.00%	304.30%	95.70%	100.00%	-
P/NAPS	1.29	1.26	1.27	1.41	1.40	1.35	1.29	0.00%
YoY %	2.38%	-0.79%	-9.93%	0.71%	3.70%	4.65%	-	-
Horiz. %	100.00%	97.67%	98.45%	109.30%	108.53%	104.65%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	25/05/17	23/02/17	28/11/16	24/08/16	26/05/16	25/02/16	24/11/15	-
Price	3.50	3.42	3.23	3.40	3.44	3.41	3.31	-
P/RPS	2.08	2.80	4.15	9.29	2.40	3.07	4.68	-41.73%
YoY %	-25.71%	-32.53%	-55.33%	287.08%	-21.82%	-34.40%	-	-
Horiz. %	44.44%	59.83%	88.68%	198.50%	51.28%	65.60%	100.00%	-
P/EPS	19.27	29.46	41.57	105.59	15.48	16.24	23.93	-13.43%
YoY %	-34.59%	-29.13%	-60.63%	582.11%	-4.68%	-32.14%	-	-
Horiz. %	80.53%	123.11%	173.72%	441.25%	64.69%	67.86%	100.00%	-
EY	5.19	3.39	2.41	0.95	6.46	6.16	4.18	15.50%
YoY %	53.10%	40.66%	153.68%	-85.29%	4.87%	47.37%	-	-
Horiz. %	124.16%	81.10%	57.66%	22.73%	154.55%	147.37%	100.00%	-
DY	2.14	0.88	0.93	0.00	2.91	0.88	0.91	76.74%
YoY %	143.18%	-5.38%	0.00%	0.00%	230.68%	-3.30%	-	-
Horiz. %	235.16%	96.70%	102.20%	0.00%	319.78%	96.70%	100.00%	-
P/NAPS	1.33	1.35	1.28	1.38	1.37	1.36	1.32	0.50%
YoY %	-1.48%	5.47%	-7.25%	0.73%	0.74%	3.03%	-	-
Horiz. %	100.76%	102.27%	96.97%	104.55%	103.79%	103.03%	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 - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 16:20:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-14 16:20:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-14 16:20:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-14 15:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-14 15:40:00

TURTLE SYSTEM 55

10 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

SENDAI

EVERSENDAI CORPORATION BERHAD

395

YTLPOWR

YTL POWER INTERNATIONAL BHD

353

GENTING

GENTING BHD

352

PTRANS

PERAK TRANSIT BERHAD

328

MPI

MALAYSIAN PACIFIC INDUSTRIES

323

HLIND

HONG LEONG INDUSTRIES BHD

317

GENM

GENTING MALAYSIA BERHAD

272

TOPGLOV

TOP GLOVE CORPORATION BHD

253

PBBANK

PUBLIC BANK BHD

233

Daily Stocks

HSI-CXG

0.205

-0.005

284,778,200

MMAG-WC

0.135

-0.02

184,274,400

FPHB

0.405

+0.165

145,872,700

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.335

+0.05

102,369,100

MMAG

0.37

-0.005

80,335,600

HSI-CT2

0.095

-0.005

62,090,600

SAPNRG

0.045

0.00

56,494,200

PDZ

0.045

+0.01

55,085,000

RENEUCO

0.13

+0.015

50,873,500

More active Stocks

MPI

32.84

+0.76

383,200

PTT

1.88

+0.31

3,136,500

UTDPLT

25.60

+0.24

342,200

BNASTRA

1.88

+0.18

2,689,700

MTEC

1.34

+0.17

15,651,400

FPHB

0.405

+0.165

145,872,700

CRESNDO

3.61

+0.16

1,192,500

CARLSBG

19.60

+0.16

257,100

CANONE

3.17

+0.15

377,700

YTL

3.52

+0.13

25,694,200

More gainer Stocks

KOBAY

2.29

-0.20

5,286,700

SAM

5.64

-0.20

1,573,900

HLFG

17.52

-0.20

175,500

BKAWAN

20.08

-0.20

8,100

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

PETDAG

21.20

-0.14

330,500

HLBANK

19.46

-0.14

260,600

GESHEN

4.18

-0.12

169,400

KUAISHO-C17

0.08

-0.12

58,800

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