[IJM] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 25.68%
YoY- -42.03%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 3,961,144 2,521,203 1,182,243 5,448,282 4,005,434 2,665,993 1,373,038 102.26%
PBT 1,020,954 648,447 426,637 1,019,357 774,731 496,629 258,636 149.14%
Tax -181,367 -103,096 -56,088 -306,316 -212,884 -145,952 -73,206 82.79%
NP 839,587 545,351 370,549 713,041 561,847 350,677 185,430 172.93%
-
NP to SH 749,352 493,248 336,867 480,944 382,678 244,873 133,386 215.02%
-
Tax Rate 17.76% 15.90% 13.15% 30.05% 27.48% 29.39% 28.30% -
Total Cost 3,121,557 1,975,852 811,694 4,735,241 3,443,587 2,315,316 1,187,608 90.12%
-
Net Worth 8,956,540 8,916,269 8,585,762 8,283,497 6,908,445 6,821,462 6,633,172 22.09%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 107,050 106,995 - 221,089 58,670 58,303 - -
Div Payout % 14.29% 21.69% - 45.97% 15.33% 23.81% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 8,956,540 8,916,269 8,585,762 8,283,497 6,908,445 6,821,462 6,633,172 22.09%
NOSH 3,568,342 3,566,507 1,773,917 1,473,931 1,466,761 1,457,577 1,445,135 82.38%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 21.20% 21.63% 31.34% 13.09% 14.03% 13.15% 13.51% -
ROE 8.37% 5.53% 3.92% 5.81% 5.54% 3.59% 2.01% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 111.01 70.69 66.65 369.64 273.08 182.91 95.01 10.90%
EPS 21.00 13.83 18.99 32.63 26.09 16.80 9.23 72.72%
DPS 3.00 3.00 0.00 15.00 4.00 4.00 0.00 -
NAPS 2.51 2.50 4.84 5.62 4.71 4.68 4.59 -33.05%
Adjusted Per Share Value based on latest NOSH - 1,495,677
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 108.60 69.12 32.41 149.37 109.81 73.09 37.64 102.27%
EPS 20.54 13.52 9.24 13.19 10.49 6.71 3.66 214.80%
DPS 2.93 2.93 0.00 6.06 1.61 1.60 0.00 -
NAPS 2.4555 2.4444 2.3538 2.271 1.894 1.8701 1.8185 22.09%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.38 3.22 6.52 7.20 6.57 6.47 6.70 -
P/RPS 3.04 4.56 9.78 1.95 2.41 3.54 7.05 -42.83%
P/EPS 16.10 23.28 34.33 22.07 25.18 38.51 72.59 -63.25%
EY 6.21 4.30 2.91 4.53 3.97 2.60 1.38 171.82%
DY 0.89 0.93 0.00 2.08 0.61 0.62 0.00 -
P/NAPS 1.35 1.29 1.35 1.28 1.39 1.38 1.46 -5.07%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 24/11/15 25/08/15 26/05/15 27/02/15 25/11/14 26/08/14 -
Price 3.41 3.31 6.05 6.97 7.18 6.70 6.57 -
P/RPS 3.07 4.68 9.08 1.89 2.63 3.66 6.91 -41.68%
P/EPS 16.24 23.93 31.86 21.36 27.52 39.88 71.18 -62.56%
EY 6.16 4.18 3.14 4.68 3.63 2.51 1.40 167.79%
DY 0.88 0.91 0.00 2.15 0.56 0.60 0.00 -
P/NAPS 1.36 1.32 1.25 1.24 1.52 1.43 1.43 -3.28%

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