[IJM] QoQ Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 56.28%
YoY- -53.41%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 2,521,203 1,182,243 5,448,282 4,005,434 2,665,993 1,373,038 6,006,481 -43.90%
PBT 648,447 426,637 1,019,357 774,731 496,629 258,636 1,416,314 -40.56%
Tax -103,096 -56,088 -306,316 -212,884 -145,952 -73,206 -340,658 -54.89%
NP 545,351 370,549 713,041 561,847 350,677 185,430 1,075,656 -36.39%
-
NP to SH 493,248 336,867 480,944 382,678 244,873 133,386 829,599 -29.27%
-
Tax Rate 15.90% 13.15% 30.05% 27.48% 29.39% 28.30% 24.05% -
Total Cost 1,975,852 811,694 4,735,241 3,443,587 2,315,316 1,187,608 4,930,825 -45.61%
-
Net Worth 8,916,269 8,585,762 8,283,497 6,908,445 6,821,462 6,633,172 6,630,049 21.81%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 106,995 - 221,089 58,670 58,303 - 351,167 -54.68%
Div Payout % 21.69% - 45.97% 15.33% 23.81% - 42.33% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 8,916,269 8,585,762 8,283,497 6,908,445 6,821,462 6,633,172 6,630,049 21.81%
NOSH 3,566,507 1,773,917 1,473,931 1,466,761 1,457,577 1,445,135 1,404,671 86.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 21.63% 31.34% 13.09% 14.03% 13.15% 13.51% 17.91% -
ROE 5.53% 3.92% 5.81% 5.54% 3.59% 2.01% 12.51% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 70.69 66.65 369.64 273.08 182.91 95.01 427.61 -69.84%
EPS 13.83 18.99 32.63 26.09 16.80 9.23 59.06 -61.97%
DPS 3.00 0.00 15.00 4.00 4.00 0.00 25.00 -75.63%
NAPS 2.50 4.84 5.62 4.71 4.68 4.59 4.72 -34.51%
Adjusted Per Share Value based on latest NOSH - 1,484,967
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 72.02 33.77 155.64 114.42 76.16 39.22 171.58 -43.90%
EPS 14.09 9.62 13.74 10.93 7.00 3.81 23.70 -29.27%
DPS 3.06 0.00 6.32 1.68 1.67 0.00 10.03 -54.64%
NAPS 2.5471 2.4526 2.3663 1.9735 1.9486 1.8949 1.894 21.81%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.22 6.52 7.20 6.57 6.47 6.70 6.14 -
P/RPS 4.56 9.78 1.95 2.41 3.54 7.05 1.44 115.49%
P/EPS 23.28 34.33 22.07 25.18 38.51 72.59 10.40 71.03%
EY 4.30 2.91 4.53 3.97 2.60 1.38 9.62 -41.51%
DY 0.93 0.00 2.08 0.61 0.62 0.00 4.07 -62.59%
P/NAPS 1.29 1.35 1.28 1.39 1.38 1.46 1.30 -0.51%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 25/08/15 26/05/15 27/02/15 25/11/14 26/08/14 27/05/14 -
Price 3.31 6.05 6.97 7.18 6.70 6.57 6.60 -
P/RPS 4.68 9.08 1.89 2.63 3.66 6.91 1.54 109.66%
P/EPS 23.93 31.86 21.36 27.52 39.88 71.18 11.18 66.00%
EY 4.18 3.14 4.68 3.63 2.51 1.40 8.95 -39.77%
DY 0.91 0.00 2.15 0.56 0.60 0.00 3.79 -61.33%
P/NAPS 1.32 1.25 1.24 1.52 1.43 1.43 1.40 -3.84%

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
Post a Comment