[IJM] QoQ TTM Result on 30-Jun-2017 [#1]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

23-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

30-Jun-2017 [#1]

Profit Trend

QoQ- 1.66%

YoY- 16.15%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
TTM Result
Revenue	6,026,948	6,297,636	6,327,981	6,220,417	6,065,335	5,563,071	5,406,469	7.51%
YoY %	-4.30%	-0.48%	1.73%	2.56%	9.03%	2.90%	-	-
Horiz. %	111.48%	116.48%	117.04%	115.06%	112.19%	102.90%	100.00%	-
PBT	629,559	927,115	955,605	1,032,946	1,010,010	769,641	941,232	-23.53%
YoY %	-32.09%	-2.98%	-7.49%	2.27%	31.23%	-18.23%	-	-
Horiz. %	66.89%	98.50%	101.53%	109.74%	107.31%	81.77%	100.00%	-
Tax	-238,870	-251,590	-241,091	-252,214	-243,206	-258,131	-284,565	-11.02%
YoY %	5.06%	-4.35%	4.41%	-3.70%	5.78%	9.29%	-	-
Horiz. %	83.94%	88.41%	84.72%	88.63%	85.47%	90.71%	100.00%	-
NP	390,689	675,525	714,514	780,732	766,804	511,510	656,667	-29.28%
YoY %	-42.17%	-5.46%	-8.48%	1.82%	49.91%	-22.11%	-	-
Horiz. %	59.50%	102.87%	108.81%	118.89%	116.77%	77.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	349,809	574,625	611,619	664,652	653,773	462,004	579,750	-28.61%
YoY %	-39.12%	-6.05%	-7.98%	1.66%	41.51%	-20.31%	-	-
Horiz. %	60.34%	99.12%	105.50%	114.64%	112.77%	79.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.94%	27.14%	25.23%	24.42%	24.08%	33.54%	30.23%	-
YoY %	39.79%	7.57%	3.32%	1.41%	-28.21%	10.95%	-	-
Horiz. %	125.50%	89.78%	83.46%	80.78%	79.66%	110.95%	100.00%	-
Total Cost	5,636,259	5,622,111	5,613,467	5,439,685	5,298,531	5,051,561	4,749,802	12.09%
YoY %	0.25%	0.15%	3.19%	2.66%	4.89%	6.35%	-	-
Horiz. %	118.66%	118.37%	118.18%	114.52%	111.55%	106.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,507,036	9,506,339	9,528,335	9,452,462	9,490,681	9,151,805	9,077,261	3.13%
YoY %	0.01%	-0.23%	0.80%	-0.40%	3.70%	0.82%	-	-
Horiz. %	104.73%	104.73%	104.97%	104.13%	104.55%	100.82%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	217,547	271,076	271,076	270,450	270,450	357,776	357,776	-28.24%
YoY %	-19.75%	0.00%	0.23%	0.00%	-24.41%	0.00%	-	-
Horiz. %	60.81%	75.77%	75.77%	75.59%	75.59%	100.00%	100.00%	-
Div Payout %	62.19%	47.17%	44.32%	40.69%	41.37%	77.44%	61.71%	-
YoY %	31.84%	6.43%	8.92%	-1.64%	-46.58%	25.49%	-	-
Horiz. %	100.78%	76.44%	71.82%	65.94%	67.04%	125.49%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	9,507,036	9,506,339	9,528,335	9,452,462	9,490,681	9,151,805	9,077,261	3.13%
YoY %	0.01%	-0.23%	0.80%	-0.40%	3.70%	0.82%	-	-
Horiz. %	104.73%	104.73%	104.97%	104.13%	104.55%	100.82%	100.00%	-
NOSH	3,628,678	3,628,600	3,622,941	3,621,633	3,608,623	3,603,072	3,602,087	0.49%
YoY %	0.00%	0.16%	0.04%	0.36%	0.15%	0.03%	-	-
Horiz. %	100.74%	100.74%	100.58%	100.54%	100.18%	100.03%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	6.48%	10.73%	11.29%	12.55%	12.64%	9.19%	12.15%	-
YoY %	-39.61%	-4.96%	-10.04%	-0.71%	37.54%	-24.36%	-	-
Horiz. %	53.33%	88.31%	92.92%	103.29%	104.03%	75.64%	100.00%	-
ROE	3.68%	6.04%	6.42%	7.03%	6.89%	5.05%	6.39%	-
YoY %	-39.07%	-5.92%	-8.68%	2.03%	36.44%	-20.97%	-	-
Horiz. %	57.59%	94.52%	100.47%	110.02%	107.82%	79.03%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	166.09	173.57	174.66	171.76	168.08	154.40	150.09	6.99%
YoY %	-4.31%	-0.62%	1.69%	2.19%	8.86%	2.87%	-	-
Horiz. %	110.66%	115.64%	116.37%	114.44%	111.99%	102.87%	100.00%	-
EPS	9.64	15.84	16.88	18.35	18.12	12.82	16.09	-28.95%
YoY %	-39.14%	-6.16%	-8.01%	1.27%	41.34%	-20.32%	-	-
Horiz. %	59.91%	98.45%	104.91%	114.05%	112.62%	79.68%	100.00%	-
DPS	6.00	7.50	7.50	7.50	7.50	10.00	10.00	-28.88%
YoY %	-20.00%	0.00%	0.00%	0.00%	-25.00%	0.00%	-	-
Horiz. %	60.00%	75.00%	75.00%	75.00%	75.00%	100.00%	100.00%	-
NAPS	2.62	2.62	2.63	2.61	2.63	2.54	2.52	2.63%
YoY %	0.00%	-0.38%	0.77%	-0.76%	3.54%	0.79%	-	-
Horiz. %	103.97%	103.97%	104.37%	103.57%	104.37%	100.79%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,621,633
RPS	172.17	179.90	180.77	177.70	173.26	158.92	154.44	7.52%
YoY %	-4.30%	-0.48%	1.73%	2.56%	9.02%	2.90%	-	-
Horiz. %	111.48%	116.49%	117.05%	115.06%	112.19%	102.90%	100.00%	-
EPS	9.99	16.41	17.47	18.99	18.68	13.20	16.56	-28.62%
YoY %	-39.12%	-6.07%	-8.00%	1.66%	41.52%	-20.29%	-	-
Horiz. %	60.33%	99.09%	105.50%	114.67%	112.80%	79.71%	100.00%	-
DPS	6.21	7.74	7.74	7.73	7.73	10.22	10.22	-28.28%
YoY %	-19.77%	0.00%	0.13%	0.00%	-24.36%	0.00%	-	-
Horiz. %	60.76%	75.73%	75.73%	75.64%	75.64%	100.00%	100.00%	-
NAPS	2.7158	2.7156	2.7219	2.7002	2.7111	2.6143	2.593	3.13%
YoY %	0.01%	-0.23%	0.80%	-0.40%	3.70%	0.82%	-	-
Horiz. %	104.74%	104.73%	104.97%	104.13%	104.55%	100.82%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	2.68	3.05	3.30	3.46	3.40	3.20	3.21	-
P/RPS	1.61	1.76	1.89	2.01	2.02	2.07	2.14	-17.29%
YoY %	-8.52%	-6.88%	-5.97%	-0.50%	-2.42%	-3.27%	-	-
Horiz. %	75.23%	82.24%	88.32%	93.93%	94.39%	96.73%	100.00%	-
P/EPS	27.80	19.26	19.55	18.85	18.77	24.96	19.94	24.82%
YoY %	44.34%	-1.48%	3.71%	0.43%	-24.80%	25.18%	-	-
Horiz. %	139.42%	96.59%	98.04%	94.53%	94.13%	125.18%	100.00%	-
EY	3.60	5.19	5.12	5.30	5.33	4.01	5.01	-19.79%
YoY %	-30.64%	1.37%	-3.40%	-0.56%	32.92%	-19.96%	-	-
Horiz. %	71.86%	103.59%	102.20%	105.79%	106.39%	80.04%	100.00%	-
DY	2.24	2.46	2.27	2.17	2.21	3.13	3.12	-19.83%
YoY %	-8.94%	8.37%	4.61%	-1.81%	-29.39%	0.32%	-	-
Horiz. %	71.79%	78.85%	72.76%	69.55%	70.83%	100.32%	100.00%	-
P/NAPS	1.02	1.16	1.25	1.33	1.29	1.26	1.27	-13.60%
YoY %	-12.07%	-7.20%	-6.02%	3.10%	2.38%	-0.79%	-	-
Horiz. %	80.31%	91.34%	98.43%	104.72%	101.57%	99.21%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	30/05/18	27/02/18	28/11/17	23/08/17	25/05/17	23/02/17	28/11/16	-
Price	1.84	2.90	3.07	3.36	3.50	3.42	3.23	-
P/RPS	1.11	1.67	1.76	1.96	2.08	2.22	2.15	-35.66%
YoY %	-33.53%	-5.11%	-10.20%	-5.77%	-6.31%	3.26%	-	-
Horiz. %	51.63%	77.67%	81.86%	91.16%	96.74%	103.26%	100.00%	-
P/EPS	19.09	18.31	18.19	18.31	19.32	26.67	20.07	-3.28%
YoY %	4.26%	0.66%	-0.66%	-5.23%	-27.56%	32.88%	-	-
Horiz. %	95.12%	91.23%	90.63%	91.23%	96.26%	132.88%	100.00%	-
EY	5.24	5.46	5.50	5.46	5.18	3.75	4.98	3.45%
YoY %	-4.03%	-0.73%	0.73%	5.41%	38.13%	-24.70%	-	-
Horiz. %	105.22%	109.64%	110.44%	109.64%	104.02%	75.30%	100.00%	-
DY	3.26	2.59	2.44	2.23	2.14	2.92	3.10	3.41%
YoY %	25.87%	6.15%	9.42%	4.21%	-26.71%	-5.81%	-	-
Horiz. %	105.16%	83.55%	78.71%	71.94%	69.03%	94.19%	100.00%	-
P/NAPS	0.70	1.11	1.17	1.29	1.33	1.35	1.28	-33.15%
YoY %	-36.94%	-5.13%	-9.30%	-3.01%	-1.48%	5.47%	-	-
Horiz. %	54.69%	86.72%	91.41%	100.78%	103.91%	105.47%	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