[IJM] QoQ TTM Result on 30-Sep-2013 [#2]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

26-Nov-2013

Admission Sponsor

Sponsor

Financial Year

31-Mar-2014

Quarter

30-Sep-2013 [#2]

Profit Trend

QoQ- 0.61%

YoY- 12.14%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
TTM Result
Revenue	5,977,690	6,006,481	5,610,059	5,293,369	5,023,549	4,663,406	4,622,823	18.74%
YoY %	-0.48%	7.07%	5.98%	5.37%	7.72%	0.88%	-	-
Horiz. %	129.31%	129.93%	121.36%	114.51%	108.67%	100.88%	100.00%	-
PBT	1,418,183	1,416,314	1,332,805	900,674	926,400	835,848	812,495	45.11%
YoY %	0.13%	6.27%	47.98%	-2.78%	10.83%	2.87%	-	-
Horiz. %	174.55%	174.32%	164.04%	110.85%	114.02%	102.87%	100.00%	-
Tax	-358,910	-340,658	-292,671	-264,213	-281,896	-273,643	-243,499	29.60%
YoY %	-5.36%	-16.40%	-10.77%	6.27%	-3.02%	-12.38%	-	-
Horiz. %	147.40%	139.90%	120.19%	108.51%	115.77%	112.38%	100.00%	-
NP	1,059,273	1,075,656	1,040,134	636,461	644,504	562,205	568,996	51.50%
YoY %	-1.52%	3.42%	63.42%	-1.25%	14.64%	-1.19%	-	-
Horiz. %	186.17%	189.04%	182.80%	111.86%	113.27%	98.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	798,648	829,599	885,785	499,442	496,396	420,892	440,497	48.84%
YoY %	-3.73%	-6.34%	77.35%	0.61%	17.94%	-4.45%	-	-
Horiz. %	181.31%	188.33%	201.09%	113.38%	112.69%	95.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.31%	24.05%	21.96%	29.34%	30.43%	32.74%	29.97%	-
YoY %	5.24%	9.52%	-25.15%	-3.58%	-7.06%	9.24%	-	-
Horiz. %	84.45%	80.25%	73.27%	97.90%	101.53%	109.24%	100.00%	-
Total Cost	4,918,417	4,930,825	4,569,925	4,656,908	4,379,045	4,101,201	4,053,827	13.79%
YoY %	-0.25%	7.90%	-1.87%	6.35%	6.77%	1.17%	-	-
Horiz. %	121.33%	121.63%	112.73%	114.88%	108.02%	101.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,633,172	6,708,910	6,342,643	5,816,799	5,667,751	5,613,429	5,524,195	13.00%
YoY %	-1.13%	5.77%	9.04%	2.63%	0.97%	1.62%	-	-
Horiz. %	120.07%	121.45%	114.82%	105.30%	102.60%	101.62%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	354,555	354,555	180,501	180,501	179,725	179,725	165,862	66.17%
YoY %	0.00%	96.43%	0.00%	0.43%	0.00%	8.36%	-	-
Horiz. %	213.77%	213.77%	108.83%	108.83%	108.36%	108.36%	100.00%	-
Div Payout %	44.39%	42.74%	20.38%	36.14%	36.21%	42.70%	37.65%	-
YoY %	3.86%	109.72%	-43.61%	-0.19%	-15.20%	13.41%	-	-
Horiz. %	117.90%	113.52%	54.13%	95.99%	96.18%	113.41%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	6,633,172	6,708,910	6,342,643	5,816,799	5,667,751	5,613,429	5,524,195	13.00%
YoY %	-1.13%	5.77%	9.04%	2.63%	0.97%	1.62%	-	-
Horiz. %	120.07%	121.45%	114.82%	105.30%	102.60%	101.62%	100.00%	-
NOSH	1,445,135	1,421,379	1,409,476	1,401,638	1,389,154	1,382,618	1,381,048	3.07%
YoY %	1.67%	0.84%	0.56%	0.90%	0.47%	0.11%	-	-
Horiz. %	104.64%	102.92%	102.06%	101.49%	100.59%	100.11%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	17.72%	17.91%	18.54%	12.02%	12.83%	12.06%	12.31%	-
YoY %	-1.06%	-3.40%	54.24%	-6.31%	6.38%	-2.03%	-	-
Horiz. %	143.95%	145.49%	150.61%	97.64%	104.22%	97.97%	100.00%	-
ROE	12.04%	12.37%	13.97%	8.59%	8.76%	7.50%	7.97%	-
YoY %	-2.67%	-11.45%	62.63%	-1.94%	16.80%	-5.90%	-	-
Horiz. %	151.07%	155.21%	175.28%	107.78%	109.91%	94.10%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	413.64	422.58	398.02	377.66	361.63	337.29	334.73	15.20%
YoY %	-2.12%	6.17%	5.39%	4.43%	7.22%	0.76%	-	-
Horiz. %	123.57%	126.25%	118.91%	112.83%	108.04%	100.76%	100.00%	-
EPS	55.26	58.37	62.84	35.63	35.73	30.44	31.90	44.38%
YoY %	-5.33%	-7.11%	76.37%	-0.28%	17.38%	-4.58%	-	-
Horiz. %	173.23%	182.98%	196.99%	111.69%	112.01%	95.42%	100.00%	-
DPS	24.53	24.94	13.00	13.00	13.00	13.00	12.00	61.27%
YoY %	-1.64%	91.85%	0.00%	0.00%	0.00%	8.33%	-	-
Horiz. %	204.42%	207.83%	108.33%	108.33%	108.33%	108.33%	100.00%	-
NAPS	4.59	4.72	4.50	4.15	4.08	4.06	4.00	9.63%
YoY %	-2.75%	4.89%	8.43%	1.72%	0.49%	1.50%	-	-
Horiz. %	114.75%	118.00%	112.50%	103.75%	102.00%	101.50%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,401,638
RPS	163.88	164.67	153.80	145.12	137.72	127.85	126.74	18.74%
YoY %	-0.48%	7.07%	5.98%	5.37%	7.72%	0.88%	-	-
Horiz. %	129.30%	129.93%	121.35%	114.50%	108.66%	100.88%	100.00%	-
EPS	21.90	22.74	24.28	13.69	13.61	11.54	12.08	48.84%
YoY %	-3.69%	-6.34%	77.36%	0.59%	17.94%	-4.47%	-	-
Horiz. %	181.29%	188.25%	200.99%	113.33%	112.67%	95.53%	100.00%	-
DPS	9.72	9.72	4.95	4.95	4.93	4.93	4.55	66.10%
YoY %	0.00%	96.36%	0.00%	0.41%	0.00%	8.35%	-	-
Horiz. %	213.63%	213.63%	108.79%	108.79%	108.35%	108.35%	100.00%	-
NAPS	1.8185	1.8393	1.7389	1.5947	1.5538	1.539	1.5145	13.00%
YoY %	-1.13%	5.77%	9.04%	2.63%	0.96%	1.62%	-	-
Horiz. %	120.07%	121.45%	114.82%	105.30%	102.59%	101.62%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	6.70	6.14	5.88	5.78	5.65	5.45	4.98	-
P/RPS	1.62	1.45	1.48	1.53	1.56	1.62	1.49	5.75%
YoY %	11.72%	-2.03%	-3.27%	-1.92%	-3.70%	8.72%	-	-
Horiz. %	108.72%	97.32%	99.33%	102.68%	104.70%	108.72%	100.00%	-
P/EPS	12.12	10.52	9.36	16.22	15.81	17.90	15.61	-15.56%
YoY %	15.21%	12.39%	-42.29%	2.59%	-11.68%	14.67%	-	-
Horiz. %	77.64%	67.39%	59.96%	103.91%	101.28%	114.67%	100.00%	-
EY	8.25	9.51	10.69	6.16	6.32	5.59	6.40	18.49%
YoY %	-13.25%	-11.04%	73.54%	-2.53%	13.06%	-12.66%	-	-
Horiz. %	128.91%	148.59%	167.03%	96.25%	98.75%	87.34%	100.00%	-
DY	3.66	4.06	2.21	2.25	2.30	2.39	2.41	32.22%
YoY %	-9.85%	83.71%	-1.78%	-2.17%	-3.77%	-0.83%	-	-
Horiz. %	151.87%	168.46%	91.70%	93.36%	95.44%	99.17%	100.00%	-
P/NAPS	1.46	1.30	1.31	1.39	1.38	1.34	1.25	10.93%
YoY %	12.31%	-0.76%	-5.76%	0.72%	2.99%	7.20%	-	-
Horiz. %	116.80%	104.00%	104.80%	111.20%	110.40%	107.20%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	26/08/14	27/05/14	27/02/14	26/11/13	27/08/13	28/05/13	26/02/13	-
Price	6.57	6.60	5.80	5.59	5.51	5.76	5.11	-
P/RPS	1.59	1.56	1.46	1.48	1.52	1.71	1.53	2.60%
YoY %	1.92%	6.85%	-1.35%	-2.63%	-11.11%	11.76%	-	-
Horiz. %	103.92%	101.96%	95.42%	96.73%	99.35%	111.76%	100.00%	-
P/EPS	11.89	11.31	9.23	15.69	15.42	18.92	16.02	-18.07%
YoY %	5.13%	22.54%	-41.17%	1.75%	-18.50%	18.10%	-	-
Horiz. %	74.22%	70.60%	57.62%	97.94%	96.25%	118.10%	100.00%	-
EY	8.41	8.84	10.84	6.37	6.49	5.29	6.24	22.08%
YoY %	-4.86%	-18.45%	70.17%	-1.85%	22.68%	-15.22%	-	-
Horiz. %	134.78%	141.67%	173.72%	102.08%	104.01%	84.78%	100.00%	-
DY	3.73	3.78	2.24	2.33	2.36	2.26	2.35	36.18%
YoY %	-1.32%	68.75%	-3.86%	-1.27%	4.42%	-3.83%	-	-
Horiz. %	158.72%	160.85%	95.32%	99.15%	100.43%	96.17%	100.00%	-
P/NAPS	1.43	1.40	1.29	1.35	1.35	1.42	1.28	7.68%
YoY %	2.14%	8.53%	-4.44%	0.00%	-4.93%	10.94%	-	-
Horiz. %	111.72%	109.38%	100.78%	105.47%	105.47%	110.94%	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