[IJM] QoQ TTM Result on 30-Sep-2014 [#2]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

25-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Mar-2015

Quarter

30-Sep-2014 [#2]

Profit Trend

QoQ- -3.61%

YoY- 54.14%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
TTM Result
Revenue	5,257,487	5,448,282	5,656,418	5,859,014	5,977,690	6,006,481	5,610,059	-4.24%
YoY %	-3.50%	-3.68%	-3.46%	-1.99%	-0.48%	7.07%	-	-
Horiz. %	93.72%	97.12%	100.83%	104.44%	106.55%	107.07%	100.00%	-
PBT	1,187,358	1,019,357	1,072,413	1,448,622	1,418,183	1,416,314	1,332,805	-7.43%
YoY %	16.48%	-4.95%	-25.97%	2.15%	0.13%	6.27%	-	-
Horiz. %	89.09%	76.48%	80.46%	108.69%	106.41%	106.27%	100.00%	-
Tax	-289,198	-306,316	-374,905	-394,824	-358,910	-340,658	-292,671	-0.79%
YoY %	5.59%	18.30%	5.05%	-10.01%	-5.36%	-16.40%	-	-
Horiz. %	98.81%	104.66%	128.10%	134.90%	122.63%	116.40%	100.00%	-
NP	898,160	713,041	697,508	1,053,798	1,059,273	1,075,656	1,040,134	-9.34%
YoY %	25.96%	2.23%	-33.81%	-0.52%	-1.52%	3.42%	-	-
Horiz. %	86.35%	68.55%	67.06%	101.31%	101.84%	103.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	684,425	480,944	390,922	769,831	798,648	829,599	885,785	-15.83%
YoY %	42.31%	23.03%	-49.22%	-3.61%	-3.73%	-6.34%	-	-
Horiz. %	77.27%	54.30%	44.13%	86.91%	90.16%	93.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.36%	30.05%	34.96%	27.26%	25.31%	24.05%	21.96%	-
YoY %	-18.94%	-14.04%	28.25%	7.70%	5.24%	9.52%	-	-
Horiz. %	110.93%	136.84%	159.20%	124.13%	115.26%	109.52%	100.00%	-
Total Cost	4,359,327	4,735,241	4,958,910	4,805,216	4,918,417	4,930,825	4,569,925	-3.10%
YoY %	-7.94%	-4.51%	3.20%	-2.30%	-0.25%	7.90%	-	-
Horiz. %	95.39%	103.62%	108.51%	105.15%	107.63%	107.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,585,762	8,405,706	6,994,197	6,874,296	6,633,172	6,708,910	6,342,643	22.43%
YoY %	2.14%	20.18%	1.74%	3.64%	-1.13%	5.77%	-	-
Horiz. %	135.37%	132.53%	110.27%	108.38%	104.58%	105.77%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	223,279	223,279	357,244	357,244	354,555	354,555	180,501	15.27%
YoY %	0.00%	-37.50%	0.00%	0.76%	0.00%	96.43%	-	-
Horiz. %	123.70%	123.70%	197.92%	197.92%	196.43%	196.43%	100.00%	-
Div Payout %	32.62%	46.43%	91.39%	46.41%	44.39%	42.74%	20.38%	-
YoY %	-29.74%	-49.20%	96.92%	4.55%	3.86%	109.72%	-	-
Horiz. %	160.06%	227.82%	448.43%	227.72%	217.81%	209.72%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	8,585,762	8,405,706	6,994,197	6,874,296	6,633,172	6,708,910	6,342,643	22.43%
YoY %	2.14%	20.18%	1.74%	3.64%	-1.13%	5.77%	-	-
Horiz. %	135.37%	132.53%	110.27%	108.38%	104.58%	105.77%	100.00%	-
NOSH	1,773,917	1,495,677	1,484,967	1,468,866	1,445,135	1,421,379	1,409,476	16.61%
YoY %	18.60%	0.72%	1.10%	1.64%	1.67%	0.84%	-	-
Horiz. %	125.86%	106.12%	105.36%	104.21%	102.53%	100.84%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	17.08%	13.09%	12.33%	17.99%	17.72%	17.91%	18.54%	-
YoY %	30.48%	6.16%	-31.46%	1.52%	-1.06%	-3.40%	-	-
Horiz. %	92.13%	70.60%	66.50%	97.03%	95.58%	96.60%	100.00%	-
ROE	7.97%	5.72%	5.59%	11.20%	12.04%	12.37%	13.97%	-
YoY %	39.34%	2.33%	-50.09%	-6.98%	-2.67%	-11.45%	-	-
Horiz. %	57.05%	40.94%	40.01%	80.17%	86.18%	88.55%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	296.38	364.27	380.91	398.88	413.64	422.58	398.02	-17.89%
YoY %	-18.64%	-4.37%	-4.51%	-3.57%	-2.12%	6.17%	-	-
Horiz. %	74.46%	91.52%	95.70%	100.22%	103.92%	106.17%	100.00%	-
EPS	38.58	32.16	26.33	52.41	55.26	58.37	62.84	-27.82%
YoY %	19.96%	22.14%	-49.76%	-5.16%	-5.33%	-7.11%	-	-
Horiz. %	61.39%	51.18%	41.90%	83.40%	87.94%	92.89%	100.00%	-
DPS	12.59	14.93	24.06	24.32	24.53	24.94	13.00	-2.11%
YoY %	-15.67%	-37.95%	-1.07%	-0.86%	-1.64%	91.85%	-	-
Horiz. %	96.85%	114.85%	185.08%	187.08%	188.69%	191.85%	100.00%	-
NAPS	4.84	5.62	4.71	4.68	4.59	4.72	4.50	4.98%
YoY %	-13.88%	19.32%	0.64%	1.96%	-2.75%	4.89%	-	-
Horiz. %	107.56%	124.89%	104.67%	104.00%	102.00%	104.89%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,468,866
RPS	150.19	155.64	161.58	167.37	170.76	171.58	160.26	-4.24%
YoY %	-3.50%	-3.68%	-3.46%	-1.99%	-0.48%	7.06%	-	-
Horiz. %	93.72%	97.12%	100.82%	104.44%	106.55%	107.06%	100.00%	-
EPS	19.55	13.74	11.17	21.99	22.81	23.70	25.30	-15.83%
YoY %	42.29%	23.01%	-49.20%	-3.59%	-3.76%	-6.32%	-	-
Horiz. %	77.27%	54.31%	44.15%	86.92%	90.16%	93.68%	100.00%	-
DPS	6.38	6.38	10.21	10.21	10.13	10.13	5.16	15.24%
YoY %	0.00%	-37.51%	0.00%	0.79%	0.00%	96.32%	-	-
Horiz. %	123.64%	123.64%	197.87%	197.87%	196.32%	196.32%	100.00%	-
NAPS	2.4526	2.4012	1.998	1.9637	1.8949	1.9165	1.8119	22.43%
YoY %	2.14%	20.18%	1.75%	3.63%	-1.13%	5.77%	-	-
Horiz. %	135.36%	132.52%	110.27%	108.38%	104.58%	105.77%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	6.52	7.20	6.57	6.47	6.70	6.14	5.88	-
P/RPS	2.20	1.98	1.72	1.62	1.62	1.45	1.48	30.34%
YoY %	11.11%	15.12%	6.17%	0.00%	11.72%	-2.03%	-	-
Horiz. %	148.65%	133.78%	116.22%	109.46%	109.46%	97.97%	100.00%	-
P/EPS	16.90	22.39	24.96	12.35	12.12	10.52	9.36	48.43%
YoY %	-24.52%	-10.30%	102.11%	1.90%	15.21%	12.39%	-	-
Horiz. %	180.56%	239.21%	266.67%	131.94%	129.49%	112.39%	100.00%	-
EY	5.92	4.47	4.01	8.10	8.25	9.51	10.69	-32.63%
YoY %	32.44%	11.47%	-50.49%	-1.82%	-13.25%	-11.04%	-	-
Horiz. %	55.38%	41.81%	37.51%	75.77%	77.17%	88.96%	100.00%	-
DY	1.93	2.07	3.66	3.76	3.66	4.06	2.21	-8.65%
YoY %	-6.76%	-43.44%	-2.66%	2.73%	-9.85%	83.71%	-	-
Horiz. %	87.33%	93.67%	165.61%	170.14%	165.61%	183.71%	100.00%	-
P/NAPS	1.35	1.28	1.39	1.38	1.46	1.30	1.31	2.03%
YoY %	5.47%	-7.91%	0.72%	-5.48%	12.31%	-0.76%	-	-
Horiz. %	103.05%	97.71%	106.11%	105.34%	111.45%	99.24%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	25/08/15	26/05/15	27/02/15	25/11/14	26/08/14	27/05/14	27/02/14	-
Price	6.05	6.97	7.18	6.70	6.57	6.60	5.80	-
P/RPS	2.04	1.91	1.88	1.68	1.59	1.56	1.46	25.05%
YoY %	6.81%	1.60%	11.90%	5.66%	1.92%	6.85%	-	-
Horiz. %	139.73%	130.82%	128.77%	115.07%	108.90%	106.85%	100.00%	-
P/EPS	15.68	21.68	27.27	12.78	11.89	11.31	9.23	42.51%
YoY %	-27.68%	-20.50%	113.38%	7.49%	5.13%	22.54%	-	-
Horiz. %	169.88%	234.89%	295.45%	138.46%	128.82%	122.54%	100.00%	-
EY	6.38	4.61	3.67	7.82	8.41	8.84	10.84	-29.83%
YoY %	38.39%	25.61%	-53.07%	-7.02%	-4.86%	-18.45%	-	-
Horiz. %	58.86%	42.53%	33.86%	72.14%	77.58%	81.55%	100.00%	-
DY	2.08	2.14	3.35	3.63	3.73	3.78	2.24	-4.83%
YoY %	-2.80%	-36.12%	-7.71%	-2.68%	-1.32%	68.75%	-	-
Horiz. %	92.86%	95.54%	149.55%	162.05%	166.52%	168.75%	100.00%	-
P/NAPS	1.25	1.24	1.52	1.43	1.43	1.40	1.29	-2.08%
YoY %	0.81%	-18.42%	6.29%	0.00%	2.14%	8.53%	-	-
Horiz. %	96.90%	96.12%	117.83%	110.85%	110.85%	108.53%	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