[IJM] QoQ 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- 23.61%
YoY- -73.33%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,338,960 1,182,243 1,442,848 1,339,441 1,292,955 1,373,038 1,650,984 -13.02%
PBT 221,810 426,637 244,626 278,102 237,993 258,636 297,682 -17.79%
Tax -47,008 -56,088 -93,432 -66,932 -72,746 -73,206 -162,021 -56.14%
NP 174,802 370,549 151,194 211,170 165,247 185,430 135,661 18.39%
-
NP to SH 156,381 336,867 98,266 137,805 111,487 133,386 8,244 609.99%
-
Tax Rate 21.19% 13.15% 38.19% 24.07% 30.57% 28.30% 54.43% -
Total Cost 1,164,158 811,694 1,291,654 1,128,271 1,127,708 1,187,608 1,515,323 -16.10%
-
Net Worth 8,925,855 8,585,762 8,405,706 6,994,197 6,874,296 6,633,172 6,708,910 20.94%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 107,110 - 164,524 - 58,754 - 298,489 -49.47%
Div Payout % 68.49% - 167.43% - 52.70% - 3,620.69% -
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 8,925,855 8,585,762 8,405,706 6,994,197 6,874,296 6,633,172 6,708,910 20.94%
NOSH 3,570,342 1,773,917 1,495,677 1,484,967 1,468,866 1,445,135 1,421,379 84.68%
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 13.06% 31.34% 10.48% 15.77% 12.78% 13.51% 8.22% -
ROE 1.75% 3.92% 1.17% 1.97% 1.62% 2.01% 0.12% -
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 37.50 66.65 96.47 90.20 88.02 95.01 116.15 -52.90%
EPS 4.38 18.99 6.57 9.28 7.59 9.23 0.58 284.44%
DPS 3.00 0.00 11.00 0.00 4.00 0.00 21.00 -72.64%
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 38.25 33.77 41.22 38.26 36.94 39.22 47.16 -13.01%
EPS 4.47 9.62 2.81 3.94 3.18 3.81 0.24 601.38%
DPS 3.06 0.00 4.70 0.00 1.68 0.00 8.53 -49.48%
NAPS 2.5498 2.4526 2.4012 1.998 1.9637 1.8949 1.9165 20.94%
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 8.59 9.78 7.46 7.28 7.35 7.05 5.29 38.11%
P/EPS 73.52 34.33 109.59 70.80 85.24 72.59 1,058.62 -83.07%
EY 1.36 2.91 0.91 1.41 1.17 1.38 0.09 510.21%
DY 0.93 0.00 1.53 0.00 0.62 0.00 3.42 -57.99%
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 8.83 9.08 7.23 7.96 7.61 6.91 5.68 34.16%
P/EPS 75.57 31.86 106.09 77.37 88.27 71.18 1,137.93 -83.57%
EY 1.32 3.14 0.94 1.29 1.13 1.40 0.09 498.19%
DY 0.91 0.00 1.58 0.00 0.60 0.00 3.18 -56.54%
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