[IJM] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

25-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Mar-2015

Quarter

30-Sep-2014 [#2]

Profit Trend

QoQ- 83.58%

YoY- -19.62%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Cumulative Result
Revenue	1,182,243	5,448,282	4,005,434	2,665,993	1,373,038	6,006,481	4,355,497	-58.17%
YoY %	-78.30%	36.02%	50.24%	94.17%	-77.14%	37.91%	-	-
Horiz. %	27.14%	125.09%	91.96%	61.21%	31.52%	137.91%	100.00%	-
PBT	426,637	1,019,357	774,731	496,629	258,636	1,416,314	1,118,632	-47.50%
YoY %	-58.15%	31.58%	56.00%	92.02%	-81.74%	26.61%	-	-
Horiz. %	38.14%	91.13%	69.26%	44.40%	23.12%	126.61%	100.00%	-
Tax	-56,088	-306,316	-212,884	-145,952	-73,206	-340,658	-178,637	-53.90%
YoY %	81.69%	-43.89%	-45.86%	-99.37%	78.51%	-90.70%	-	-
Horiz. %	31.40%	171.47%	119.17%	81.70%	40.98%	190.70%	100.00%	-
NP	370,549	713,041	561,847	350,677	185,430	1,075,656	939,995	-46.32%
YoY %	-48.03%	26.91%	60.22%	89.12%	-82.76%	14.43%	-	-
Horiz. %	39.42%	75.86%	59.77%	37.31%	19.73%	114.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	336,867	480,944	382,678	244,873	133,386	829,599	821,355	-44.88%
YoY %	-29.96%	25.68%	56.28%	83.58%	-83.92%	1.00%	-	-
Horiz. %	41.01%	58.55%	46.59%	29.81%	16.24%	101.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.15%	30.05%	27.48%	29.39%	28.30%	24.05%	15.97%	-
YoY %	-56.24%	9.35%	-6.50%	3.85%	17.67%	50.59%	-	-
Horiz. %	82.34%	188.17%	172.07%	184.03%	177.21%	150.59%	100.00%	-
Total Cost	811,694	4,735,241	3,443,587	2,315,316	1,187,608	4,930,825	3,415,502	-61.73%
YoY %	-82.86%	37.51%	48.73%	94.96%	-75.91%	44.37%	-	-
Horiz. %	23.76%	138.64%	100.82%	67.79%	34.77%	144.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,585,762	8,283,497	6,908,445	6,821,462	6,633,172	6,630,049	6,299,808	22.99%
YoY %	3.65%	19.90%	1.28%	2.84%	0.05%	5.24%	-	-
Horiz. %	136.29%	131.49%	109.66%	108.28%	105.29%	105.24%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	-	221,089	58,670	58,303	-	351,167	55,998	-
YoY %	-	276.83%	0.63%	0.00%	-	527.11%	-	-
Horiz. %	-	394.82%	104.77%	104.12%	-	627.11%	100.00%	-
Div Payout %	-	45.97%	15.33%	23.81%	-	42.33%	6.82%	-
YoY %	-	199.87%	-35.62%	0.00%	-	520.67%	-	-
Horiz. %	-	674.05%	224.78%	349.12%	-	620.67%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	8,585,762	8,283,497	6,908,445	6,821,462	6,633,172	6,630,049	6,299,808	22.99%
YoY %	3.65%	19.90%	1.28%	2.84%	0.05%	5.24%	-	-
Horiz. %	136.29%	131.49%	109.66%	108.28%	105.29%	105.24%	100.00%	-
NOSH	1,773,917	1,473,931	1,466,761	1,457,577	1,445,135	1,404,671	1,399,957	17.14%
YoY %	20.35%	0.49%	0.63%	0.86%	2.88%	0.34%	-	-
Horiz. %	126.71%	105.28%	104.77%	104.12%	103.23%	100.34%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	31.34%	13.09%	14.03%	13.15%	13.51%	17.91%	21.58%	-
YoY %	139.42%	-6.70%	6.69%	-2.66%	-24.57%	-17.01%	-	-
Horiz. %	145.23%	60.66%	65.01%	60.94%	62.60%	82.99%	100.00%	-
ROE	3.92%	5.81%	5.54%	3.59%	2.01%	12.51%	13.04%	-
YoY %	-32.53%	4.87%	54.32%	78.61%	-83.93%	-4.06%	-	-
Horiz. %	30.06%	44.56%	42.48%	27.53%	15.41%	95.94%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	66.65	369.64	273.08	182.91	95.01	427.61	311.12	-64.29%
YoY %	-81.97%	35.36%	49.30%	92.52%	-77.78%	37.44%	-	-
Horiz. %	21.42%	118.81%	87.77%	58.79%	30.54%	137.44%	100.00%	-
EPS	18.99	32.63	26.09	16.80	9.23	59.06	58.67	-52.95%
YoY %	-41.80%	25.07%	55.30%	82.02%	-84.37%	0.66%	-	-
Horiz. %	32.37%	55.62%	44.47%	28.63%	15.73%	100.66%	100.00%	-
DPS	0.00	15.00	4.00	4.00	0.00	25.00	4.00	-
YoY %	0.00%	275.00%	0.00%	0.00%	0.00%	525.00%	-	-
Horiz. %	0.00%	375.00%	100.00%	100.00%	0.00%	625.00%	100.00%	-
NAPS	4.84	5.62	4.71	4.68	4.59	4.72	4.50	4.98%
YoY %	-13.88%	19.32%	0.64%	1.96%	-2.75%	4.89%	-	-
Horiz. %	107.56%	124.89%	104.67%	104.00%	102.00%	104.89%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,468,866
RPS	32.41	149.37	109.81	73.09	37.64	164.67	119.41	-58.17%
YoY %	-78.30%	36.03%	50.24%	94.18%	-77.14%	37.90%	-	-
Horiz. %	27.14%	125.09%	91.96%	61.21%	31.52%	137.90%	100.00%	-
EPS	9.24	13.19	10.49	6.71	3.66	22.74	22.52	-44.87%
YoY %	-29.95%	25.74%	56.33%	83.33%	-83.91%	0.98%	-	-
Horiz. %	41.03%	58.57%	46.58%	29.80%	16.25%	100.98%	100.00%	-
DPS	0.00	6.06	1.61	1.60	0.00	9.63	1.54	-
YoY %	0.00%	276.40%	0.63%	0.00%	0.00%	525.32%	-	-
Horiz. %	0.00%	393.51%	104.55%	103.90%	0.00%	625.32%	100.00%	-
NAPS	2.3538	2.271	1.894	1.8701	1.8185	1.8177	1.7271	22.99%
YoY %	3.65%	19.90%	1.28%	2.84%	0.04%	5.25%	-	-
Horiz. %	136.29%	131.49%	109.66%	108.28%	105.29%	105.25%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	6.52	7.20	6.57	6.47	6.70	6.14	5.88	-
P/RPS	9.78	1.95	2.41	3.54	7.05	1.44	1.89	200.07%
YoY %	401.54%	-19.09%	-31.92%	-49.79%	389.58%	-23.81%	-	-
Horiz. %	517.46%	103.17%	127.51%	187.30%	373.02%	76.19%	100.00%	-
P/EPS	34.33	22.07	25.18	38.51	72.59	10.40	10.02	127.78%
YoY %	55.55%	-12.35%	-34.61%	-46.95%	597.98%	3.79%	-	-
Horiz. %	342.61%	220.26%	251.30%	384.33%	724.45%	103.79%	100.00%	-
EY	2.91	4.53	3.97	2.60	1.38	9.62	9.98	-56.12%
YoY %	-35.76%	14.11%	52.69%	88.41%	-85.65%	-3.61%	-	-
Horiz. %	29.16%	45.39%	39.78%	26.05%	13.83%	96.39%	100.00%	-
DY	0.00	2.08	0.61	0.62	0.00	4.07	0.68	-
YoY %	0.00%	240.98%	-1.61%	0.00%	0.00%	498.53%	-	-
Horiz. %	0.00%	305.88%	89.71%	91.18%	0.00%	598.53%	100.00%	-
P/NAPS	1.35	1.28	1.39	1.38	1.46	1.30	1.31	2.03%
YoY %	5.47%	-7.91%	0.72%	-5.48%	12.31%	-0.76%	-	-
Horiz. %	103.05%	97.71%	106.11%	105.34%	111.45%	99.24%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	25/08/15	26/05/15	27/02/15	25/11/14	26/08/14	27/05/14	27/02/14	-
Price	6.05	6.97	7.18	6.70	6.57	6.60	5.80	-
P/RPS	9.08	1.89	2.63	3.66	6.91	1.54	1.86	188.60%
YoY %	380.42%	-28.14%	-28.14%	-47.03%	348.70%	-17.20%	-	-
Horiz. %	488.17%	101.61%	141.40%	196.77%	371.51%	82.80%	100.00%	-
P/EPS	31.86	21.36	27.52	39.88	71.18	11.18	9.89	118.58%
YoY %	49.16%	-22.38%	-30.99%	-43.97%	536.67%	13.04%	-	-
Horiz. %	322.14%	215.98%	278.26%	403.24%	719.72%	113.04%	100.00%	-
EY	3.14	4.68	3.63	2.51	1.40	8.95	10.12	-54.26%
YoY %	-32.91%	28.93%	44.62%	79.29%	-84.36%	-11.56%	-	-
Horiz. %	31.03%	46.25%	35.87%	24.80%	13.83%	88.44%	100.00%	-
DY	0.00	2.15	0.56	0.60	0.00	3.79	0.69	-
YoY %	0.00%	283.93%	-6.67%	0.00%	0.00%	449.28%	-	-
Horiz. %	0.00%	311.59%	81.16%	86.96%	0.00%	549.28%	100.00%	-
P/NAPS	1.25	1.24	1.52	1.43	1.43	1.40	1.29	-2.08%
YoY %	0.81%	-18.42%	6.29%	0.00%	2.14%	8.53%	-	-
Horiz. %	96.90%	96.12%	117.83%	110.85%	110.85%	108.53%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos