[IJM] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

27-Feb-2014

Admission Sponsor

Sponsor

Financial Year

31-Mar-2014

Quarter

31-Dec-2013 [#3]

Profit Trend

QoQ- 169.61%

YoY- 130.42%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Cumulative Result
Revenue	2,665,993	1,373,038	6,006,481	4,355,497	2,813,460	1,401,829	4,663,406	-31.09%
YoY %	94.17%	-77.14%	37.91%	54.81%	100.70%	-69.94%	-	-
Horiz. %	57.17%	29.44%	128.80%	93.40%	60.33%	30.06%	100.00%	-
PBT	496,629	258,636	1,416,314	1,118,632	464,321	256,767	835,848	-29.30%
YoY %	92.02%	-81.74%	26.61%	140.92%	80.83%	-69.28%	-	-
Horiz. %	59.42%	30.94%	169.45%	133.83%	55.55%	30.72%	100.00%	-
Tax	-145,952	-73,206	-340,658	-178,637	-91,786	-54,954	-273,643	-34.20%
YoY %	-99.37%	78.51%	-90.70%	-94.62%	-67.02%	79.92%	-	-
Horiz. %	53.34%	26.75%	124.49%	65.28%	33.54%	20.08%	100.00%	-
NP	350,677	185,430	1,075,656	939,995	372,535	201,813	562,205	-26.97%
YoY %	89.12%	-82.76%	14.43%	152.32%	84.59%	-64.10%	-	-
Horiz. %	62.38%	32.98%	191.33%	167.20%	66.26%	35.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	244,873	133,386	829,599	821,355	304,641	164,337	420,892	-30.28%
YoY %	83.58%	-83.92%	1.00%	169.61%	85.38%	-60.96%	-	-
Horiz. %	58.18%	31.69%	197.10%	195.15%	72.38%	39.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.39%	28.30%	24.05%	15.97%	19.77%	21.40%	32.74%	-
YoY %	3.85%	17.67%	50.59%	-19.22%	-7.62%	-34.64%	-	-
Horiz. %	89.77%	86.44%	73.46%	48.78%	60.38%	65.36%	100.00%	-
Total Cost	2,315,316	1,187,608	4,930,825	3,415,502	2,440,925	1,200,016	4,101,201	-31.66%
YoY %	94.96%	-75.91%	44.37%	39.93%	103.41%	-70.74%	-	-
Horiz. %	56.45%	28.96%	120.23%	83.28%	59.52%	29.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,821,462	6,633,172	6,630,049	6,299,808	5,791,388	5,667,751	5,610,051	13.90%
YoY %	2.84%	0.05%	5.24%	8.78%	2.18%	1.03%	-	-
Horiz. %	121.59%	118.24%	118.18%	112.30%	103.23%	101.03%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	58,303	-	351,167	55,998	55,820	-	179,632	-52.73%
YoY %	0.00%	-	527.11%	0.32%	0.00%	-	-	-
Horiz. %	32.46%	-	195.49%	31.17%	31.07%	-	100.00%	-
Div Payout %	23.81%	-	42.33%	6.82%	18.32%	-	42.68%	-
YoY %	0.00%	-	520.67%	-62.77%	0.00%	-	-	-
Horiz. %	55.79%	-	99.18%	15.98%	42.92%	-	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	6,821,462	6,633,172	6,630,049	6,299,808	5,791,388	5,667,751	5,610,051	13.90%
YoY %	2.84%	0.05%	5.24%	8.78%	2.18%	1.03%	-	-
Horiz. %	121.59%	118.24%	118.18%	112.30%	103.23%	101.03%	100.00%	-
NOSH	1,457,577	1,445,135	1,404,671	1,399,957	1,395,515	1,389,154	1,381,785	3.62%
YoY %	0.86%	2.88%	0.34%	0.32%	0.46%	0.53%	-	-
Horiz. %	105.49%	104.58%	101.66%	101.32%	100.99%	100.53%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	13.15%	13.51%	17.91%	21.58%	13.24%	14.40%	12.06%	-
YoY %	-2.66%	-24.57%	-17.01%	62.99%	-8.06%	19.40%	-	-
Horiz. %	109.04%	112.02%	148.51%	178.94%	109.78%	119.40%	100.00%	-
ROE	3.59%	2.01%	12.51%	13.04%	5.26%	2.90%	7.50%	-
YoY %	78.61%	-83.93%	-4.06%	147.91%	81.38%	-61.33%	-	-
Horiz. %	47.87%	26.80%	166.80%	173.87%	70.13%	38.67%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	182.91	95.01	427.61	311.12	201.61	100.91	337.49	-33.50%
YoY %	92.52%	-77.78%	37.44%	54.32%	99.79%	-70.10%	-	-
Horiz. %	54.20%	28.15%	126.70%	92.19%	59.74%	29.90%	100.00%	-
EPS	16.80	9.23	59.06	58.67	21.83	11.83	30.46	-32.72%
YoY %	82.02%	-84.37%	0.66%	168.76%	84.53%	-61.16%	-	-
Horiz. %	55.15%	30.30%	193.89%	192.61%	71.67%	38.84%	100.00%	-
DPS	4.00	0.00	25.00	4.00	4.00	0.00	13.00	-54.39%
YoY %	0.00%	0.00%	525.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	30.77%	0.00%	192.31%	30.77%	30.77%	0.00%	100.00%	-
NAPS	4.68	4.59	4.72	4.50	4.15	4.08	4.06	9.92%
YoY %	1.96%	-2.75%	4.89%	8.43%	1.72%	0.49%	-	-
Horiz. %	115.27%	113.05%	116.26%	110.84%	102.22%	100.49%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,409,476
RPS	76.16	39.22	171.58	124.42	80.37	40.05	133.22	-31.09%
YoY %	94.19%	-77.14%	37.90%	54.81%	100.67%	-69.94%	-	-
Horiz. %	57.17%	29.44%	128.79%	93.39%	60.33%	30.06%	100.00%	-
EPS	7.00	3.81	23.70	23.46	8.70	4.69	12.02	-30.24%
YoY %	83.73%	-83.92%	1.02%	169.66%	85.50%	-60.98%	-	-
Horiz. %	58.24%	31.70%	197.17%	195.17%	72.38%	39.02%	100.00%	-
DPS	1.67	0.00	10.03	1.60	1.59	0.00	5.13	-52.64%
YoY %	0.00%	0.00%	526.87%	0.63%	0.00%	0.00%	-	-
Horiz. %	32.55%	0.00%	195.52%	31.19%	30.99%	0.00%	100.00%	-
NAPS	1.9486	1.8949	1.894	1.7996	1.6544	1.6191	1.6026	13.90%
YoY %	2.83%	0.05%	5.25%	8.78%	2.18%	1.03%	-	-
Horiz. %	121.59%	118.24%	118.18%	112.29%	103.23%	101.03%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	6.47	6.70	6.14	5.88	5.78	5.65	5.45	-
P/RPS	3.54	7.05	1.44	1.89	2.87	5.60	1.61	69.00%
YoY %	-49.79%	389.58%	-23.81%	-34.15%	-48.75%	247.83%	-	-
Horiz. %	219.88%	437.89%	89.44%	117.39%	178.26%	347.83%	100.00%	-
P/EPS	38.51	72.59	10.40	10.02	26.48	47.76	17.89	66.63%
YoY %	-46.95%	597.98%	3.79%	-62.16%	-44.56%	166.96%	-	-
Horiz. %	215.26%	405.76%	58.13%	56.01%	148.02%	266.96%	100.00%	-
EY	2.60	1.38	9.62	9.98	3.78	2.09	5.59	-39.94%
YoY %	88.41%	-85.65%	-3.61%	164.02%	80.86%	-62.61%	-	-
Horiz. %	46.51%	24.69%	172.09%	178.53%	67.62%	37.39%	100.00%	-
DY	0.62	0.00	4.07	0.68	0.69	0.00	2.39	-59.29%
YoY %	0.00%	0.00%	498.53%	-1.45%	0.00%	0.00%	-	-
Horiz. %	25.94%	0.00%	170.29%	28.45%	28.87%	0.00%	100.00%	-
P/NAPS	1.38	1.46	1.30	1.31	1.39	1.38	1.34	1.97%
YoY %	-5.48%	12.31%	-0.76%	-5.76%	0.72%	2.99%	-	-
Horiz. %	102.99%	108.96%	97.01%	97.76%	103.73%	102.99%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	25/11/14	26/08/14	27/05/14	27/02/14	26/11/13	27/08/13	28/05/13	-
Price	6.70	6.57	6.60	5.80	5.59	5.51	5.76	-
P/RPS	3.66	6.91	1.54	1.86	2.77	5.46	1.71	66.00%
YoY %	-47.03%	348.70%	-17.20%	-32.85%	-49.27%	219.30%	-	-
Horiz. %	214.04%	404.09%	90.06%	108.77%	161.99%	319.30%	100.00%	-
P/EPS	39.88	71.18	11.18	9.89	25.61	46.58	18.91	64.37%
YoY %	-43.97%	536.67%	13.04%	-61.38%	-45.02%	146.32%	-	-
Horiz. %	210.89%	376.41%	59.12%	52.30%	135.43%	246.32%	100.00%	-
EY	2.51	1.40	8.95	10.12	3.91	2.15	5.29	-39.13%
YoY %	79.29%	-84.36%	-11.56%	158.82%	81.86%	-59.36%	-	-
Horiz. %	47.45%	26.47%	169.19%	191.30%	73.91%	40.64%	100.00%	-
DY	0.60	0.00	3.79	0.69	0.72	0.00	2.26	-58.65%
YoY %	0.00%	0.00%	449.28%	-4.17%	0.00%	0.00%	-	-
Horiz. %	26.55%	0.00%	167.70%	30.53%	31.86%	0.00%	100.00%	-
P/NAPS	1.43	1.43	1.40	1.29	1.35	1.35	1.42	0.46%
YoY %	0.00%	2.14%	8.53%	-4.44%	0.00%	-4.93%	-	-
Horiz. %	100.70%	100.70%	98.59%	90.85%	95.07%	95.07%	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