[IJM] QoQ TTM 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- -49.22%

YoY- -55.87%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	5,303,492	5,257,487	5,448,282	5,656,418	5,859,014	5,977,690	6,006,481	-7.95%
YoY %	0.88%	-3.50%	-3.68%	-3.46%	-1.99%	-0.48%	-	-
Horiz. %	88.30%	87.53%	90.71%	94.17%	97.54%	99.52%	100.00%	-
PBT	1,171,175	1,187,358	1,019,357	1,072,413	1,448,622	1,418,183	1,416,314	-11.89%
YoY %	-1.36%	16.48%	-4.95%	-25.97%	2.15%	0.13%	-	-
Horiz. %	82.69%	83.83%	71.97%	75.72%	102.28%	100.13%	100.00%	-
Tax	-263,460	-289,198	-306,316	-374,905	-394,824	-358,910	-340,658	-15.73%
YoY %	8.90%	5.59%	18.30%	5.05%	-10.01%	-5.36%	-	-
Horiz. %	77.34%	84.89%	89.92%	110.05%	115.90%	105.36%	100.00%	-
NP	907,715	898,160	713,041	697,508	1,053,798	1,059,273	1,075,656	-10.69%
YoY %	1.06%	25.96%	2.23%	-33.81%	-0.52%	-1.52%	-	-
Horiz. %	84.39%	83.50%	66.29%	64.84%	97.97%	98.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	729,319	684,425	480,944	390,922	769,831	798,648	829,599	-8.22%
YoY %	6.56%	42.31%	23.03%	-49.22%	-3.61%	-3.73%	-	-
Horiz. %	87.91%	82.50%	57.97%	47.12%	92.80%	96.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.50%	24.36%	30.05%	34.96%	27.26%	25.31%	24.05%	-
YoY %	-7.64%	-18.94%	-14.04%	28.25%	7.70%	5.24%	-	-
Horiz. %	93.56%	101.29%	124.95%	145.36%	113.35%	105.24%	100.00%	-
Total Cost	4,395,777	4,359,327	4,735,241	4,958,910	4,805,216	4,918,417	4,930,825	-7.36%
YoY %	0.84%	-7.94%	-4.51%	3.20%	-2.30%	-0.25%	-	-
Horiz. %	89.15%	88.41%	96.03%	100.57%	97.45%	99.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	3.96%	2.14%	20.18%	1.74%	3.64%	-1.13%	-	-
Horiz. %	133.04%	127.98%	125.29%	104.25%	102.47%	98.87%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	271,634	223,279	223,279	357,244	357,244	354,555	354,555	-16.25%
YoY %	21.66%	0.00%	-37.50%	0.00%	0.76%	0.00%	-	-
Horiz. %	76.61%	62.97%	62.97%	100.76%	100.76%	100.00%	100.00%	-
Div Payout %	37.24%	32.62%	46.43%	91.39%	46.41%	44.39%	42.74%	-
YoY %	14.16%	-29.74%	-49.20%	96.92%	4.55%	3.86%	-	-
Horiz. %	87.13%	76.32%	108.63%	213.83%	108.59%	103.86%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
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%
YoY %	3.96%	2.14%	20.18%	1.74%	3.64%	-1.13%	-	-
Horiz. %	133.04%	127.98%	125.29%	104.25%	102.47%	98.87%	100.00%	-
NOSH	3,570,342	1,773,917	1,495,677	1,484,967	1,468,866	1,445,135	1,421,379	84.68%
YoY %	101.27%	18.60%	0.72%	1.10%	1.64%	1.67%	-	-
Horiz. %	251.19%	124.80%	105.23%	104.47%	103.34%	101.67%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	17.12%	17.08%	13.09%	12.33%	17.99%	17.72%	17.91%	-
YoY %	0.23%	30.48%	6.16%	-31.46%	1.52%	-1.06%	-	-
Horiz. %	95.59%	95.37%	73.09%	68.84%	100.45%	98.94%	100.00%	-
ROE	8.17%	7.97%	5.72%	5.59%	11.20%	12.04%	12.37%	-
YoY %	2.51%	39.34%	2.33%	-50.09%	-6.98%	-2.67%	-	-
Horiz. %	66.05%	64.43%	46.24%	45.19%	90.54%	97.33%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	148.54	296.38	364.27	380.91	398.88	413.64	422.58	-50.16%
YoY %	-49.88%	-18.64%	-4.37%	-4.51%	-3.57%	-2.12%	-	-
Horiz. %	35.15%	70.14%	86.20%	90.14%	94.39%	97.88%	100.00%	-
EPS	20.43	38.58	32.16	26.33	52.41	55.26	58.37	-50.30%
YoY %	-47.05%	19.96%	22.14%	-49.76%	-5.16%	-5.33%	-	-
Horiz. %	35.00%	66.10%	55.10%	45.11%	89.79%	94.67%	100.00%	-
DPS	7.61	12.59	14.93	24.06	24.32	24.53	24.94	-54.64%
YoY %	-39.56%	-15.67%	-37.95%	-1.07%	-0.86%	-1.64%	-	-
Horiz. %	30.51%	50.48%	59.86%	96.47%	97.51%	98.36%	100.00%	-
NAPS	2.50	4.84	5.62	4.71	4.68	4.59	4.72	-34.51%
YoY %	-48.35%	-13.88%	19.32%	0.64%	1.96%	-2.75%	-	-
Horiz. %	52.97%	102.54%	119.07%	99.79%	99.15%	97.25%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,484,967
RPS	151.50	150.19	155.64	161.58	167.37	170.76	171.58	-7.95%
YoY %	0.87%	-3.50%	-3.68%	-3.46%	-1.99%	-0.48%	-	-
Horiz. %	88.30%	87.53%	90.71%	94.17%	97.55%	99.52%	100.00%	-
EPS	20.83	19.55	13.74	11.17	21.99	22.81	23.70	-8.23%
YoY %	6.55%	42.29%	23.01%	-49.20%	-3.59%	-3.76%	-	-
Horiz. %	87.89%	82.49%	57.97%	47.13%	92.78%	96.24%	100.00%	-
DPS	7.76	6.38	6.38	10.21	10.21	10.13	10.13	-16.26%
YoY %	21.63%	0.00%	-37.51%	0.00%	0.79%	0.00%	-	-
Horiz. %	76.60%	62.98%	62.98%	100.79%	100.79%	100.00%	100.00%	-
NAPS	2.5498	2.4526	2.4012	1.998	1.9637	1.8949	1.9165	20.94%
YoY %	3.96%	2.14%	20.18%	1.75%	3.63%	-1.13%	-	-
Horiz. %	133.04%	127.97%	125.29%	104.25%	102.46%	98.87%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
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	2.17	2.20	1.98	1.72	1.62	1.62	1.45	30.80%
YoY %	-1.36%	11.11%	15.12%	6.17%	0.00%	11.72%	-	-
Horiz. %	149.66%	151.72%	136.55%	118.62%	111.72%	111.72%	100.00%	-
P/EPS	15.76	16.90	22.39	24.96	12.35	12.12	10.52	30.89%
YoY %	-6.75%	-24.52%	-10.30%	102.11%	1.90%	15.21%	-	-
Horiz. %	149.81%	160.65%	212.83%	237.26%	117.40%	115.21%	100.00%	-
EY	6.34	5.92	4.47	4.01	8.10	8.25	9.51	-23.66%
YoY %	7.09%	32.44%	11.47%	-50.49%	-1.82%	-13.25%	-	-
Horiz. %	66.67%	62.25%	47.00%	42.17%	85.17%	86.75%	100.00%	-
DY	2.36	1.93	2.07	3.66	3.76	3.66	4.06	-30.32%
YoY %	22.28%	-6.76%	-43.44%	-2.66%	2.73%	-9.85%	-	-
Horiz. %	58.13%	47.54%	50.99%	90.15%	92.61%	90.15%	100.00%	-
P/NAPS	1.29	1.35	1.28	1.39	1.38	1.46	1.30	-0.51%
YoY %	-4.44%	5.47%	-7.91%	0.72%	-5.48%	12.31%	-	-
Horiz. %	99.23%	103.85%	98.46%	106.92%	106.15%	112.31%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
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	2.23	2.04	1.91	1.88	1.68	1.59	1.56	26.87%
YoY %	9.31%	6.81%	1.60%	11.90%	5.66%	1.92%	-	-
Horiz. %	142.95%	130.77%	122.44%	120.51%	107.69%	101.92%	100.00%	-
P/EPS	16.20	15.68	21.68	27.27	12.78	11.89	11.31	27.03%
YoY %	3.32%	-27.68%	-20.50%	113.38%	7.49%	5.13%	-	-
Horiz. %	143.24%	138.64%	191.69%	241.11%	113.00%	105.13%	100.00%	-
EY	6.17	6.38	4.61	3.67	7.82	8.41	8.84	-21.29%
YoY %	-3.29%	38.39%	25.61%	-53.07%	-7.02%	-4.86%	-	-
Horiz. %	69.80%	72.17%	52.15%	41.52%	88.46%	95.14%	100.00%	-
DY	2.30	2.08	2.14	3.35	3.63	3.73	3.78	-28.17%
YoY %	10.58%	-2.80%	-36.12%	-7.71%	-2.68%	-1.32%	-	-
Horiz. %	60.85%	55.03%	56.61%	88.62%	96.03%	98.68%	100.00%	-
P/NAPS	1.32	1.25	1.24	1.52	1.43	1.43	1.40	-3.84%
YoY %	5.60%	0.81%	-18.42%	6.29%	0.00%	2.14%	-	-
Horiz. %	94.29%	89.29%	88.57%	108.57%	102.14%	102.14%	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