[IJM] QoQ TTM Result on 31-Dec-2016 [#3]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

23-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

31-Dec-2016 [#3]

Profit Trend

QoQ- -20.31%

YoY- -45.49%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	6,327,981	6,220,417	6,065,335	5,563,071	5,406,469	5,259,184	5,128,198	15.03%
YoY %	1.73%	2.56%	9.03%	2.90%	2.80%	2.55%	-	-
Horiz. %	123.40%	121.30%	118.27%	108.48%	105.43%	102.55%	100.00%	-
PBT	955,605	1,032,946	1,010,010	769,641	941,232	903,729	1,155,797	-11.89%
YoY %	-7.49%	2.27%	31.23%	-18.23%	4.15%	-21.81%	-	-
Horiz. %	82.68%	89.37%	87.39%	66.59%	81.44%	78.19%	100.00%	-
Tax	-241,091	-252,214	-243,206	-258,131	-284,565	-262,843	-274,262	-8.22%
YoY %	4.41%	-3.70%	5.78%	9.29%	-8.26%	4.16%	-	-
Horiz. %	87.91%	91.96%	88.68%	94.12%	103.76%	95.84%	100.00%	-
NP	714,514	780,732	766,804	511,510	656,667	640,886	881,535	-13.05%
YoY %	-8.48%	1.82%	49.91%	-22.11%	2.46%	-27.30%	-	-
Horiz. %	81.05%	88.57%	86.99%	58.02%	74.49%	72.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	611,619	664,652	653,773	462,004	579,750	572,236	793,587	-15.92%
YoY %	-7.98%	1.66%	41.51%	-20.31%	1.31%	-27.89%	-	-
Horiz. %	77.07%	83.75%	82.38%	58.22%	73.05%	72.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.23%	24.42%	24.08%	33.54%	30.23%	29.08%	23.73%	-
YoY %	3.32%	1.41%	-28.21%	10.95%	3.95%	22.55%	-	-
Horiz. %	106.32%	102.91%	101.47%	141.34%	127.39%	122.55%	100.00%	-
Total Cost	5,613,467	5,439,685	5,298,531	5,051,561	4,749,802	4,618,298	4,246,663	20.42%
YoY %	3.19%	2.66%	4.89%	6.35%	2.85%	8.75%	-	-
Horiz. %	132.19%	128.09%	124.77%	118.95%	111.85%	108.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,528,335	9,452,462	9,490,681	9,151,805	9,077,261	8,861,009	8,989,693	3.95%
YoY %	0.80%	-0.40%	3.70%	0.82%	2.44%	-1.43%	-	-
Horiz. %	105.99%	105.15%	105.57%	101.80%	100.97%	98.57%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	271,076	270,450	270,450	357,776	357,776	356,823	356,823	-16.72%
YoY %	0.23%	0.00%	-24.41%	0.00%	0.27%	0.00%	-	-
Horiz. %	75.97%	75.79%	75.79%	100.27%	100.27%	100.00%	100.00%	-
Div Payout %	44.32%	40.69%	41.37%	77.44%	61.71%	62.36%	44.96%	-
YoY %	8.92%	-1.64%	-46.58%	25.49%	-1.04%	38.70%	-	-
Horiz. %	98.58%	90.50%	92.02%	172.24%	137.26%	138.70%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	9,528,335	9,452,462	9,490,681	9,151,805	9,077,261	8,861,009	8,989,693	3.95%
YoY %	0.80%	-0.40%	3.70%	0.82%	2.44%	-1.43%	-	-
Horiz. %	105.99%	105.15%	105.57%	101.80%	100.97%	98.57%	100.00%	-
NOSH	3,622,941	3,621,633	3,608,623	3,603,072	3,602,087	3,587,453	3,567,338	1.03%
YoY %	0.04%	0.36%	0.15%	0.03%	0.41%	0.56%	-	-
Horiz. %	101.56%	101.52%	101.16%	101.00%	100.97%	100.56%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	11.29%	12.55%	12.64%	9.19%	12.15%	12.19%	17.19%	-
YoY %	-10.04%	-0.71%	37.54%	-24.36%	-0.33%	-29.09%	-	-
Horiz. %	65.68%	73.01%	73.53%	53.46%	70.68%	70.91%	100.00%	-
ROE	6.42%	7.03%	6.89%	5.05%	6.39%	6.46%	8.83%	-
YoY %	-8.68%	2.03%	36.44%	-20.97%	-1.08%	-26.84%	-	-
Horiz. %	72.71%	79.61%	78.03%	57.19%	72.37%	73.16%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	174.66	171.76	168.08	154.40	150.09	146.60	143.75	13.85%
YoY %	1.69%	2.19%	8.86%	2.87%	2.38%	1.98%	-	-
Horiz. %	121.50%	119.49%	116.93%	107.41%	104.41%	101.98%	100.00%	-
EPS	16.88	18.35	18.12	12.82	16.09	15.95	22.25	-16.80%
YoY %	-8.01%	1.27%	41.34%	-20.32%	0.88%	-28.31%	-	-
Horiz. %	75.87%	82.47%	81.44%	57.62%	72.31%	71.69%	100.00%	-
DPS	7.50	7.50	7.50	10.00	10.00	10.00	10.00	-17.43%
YoY %	0.00%	0.00%	-25.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	75.00%	75.00%	75.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.63	2.61	2.63	2.54	2.52	2.47	2.52	2.88%
YoY %	0.77%	-0.76%	3.54%	0.79%	2.02%	-1.98%	-	-
Horiz. %	104.37%	103.57%	104.37%	100.79%	100.00%	98.02%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,603,072
RPS	180.77	177.70	173.26	158.92	154.44	150.24	146.49	15.03%
YoY %	1.73%	2.56%	9.02%	2.90%	2.80%	2.56%	-	-
Horiz. %	123.40%	121.31%	118.27%	108.49%	105.43%	102.56%	100.00%	-
EPS	17.47	18.99	18.68	13.20	16.56	16.35	22.67	-15.93%
YoY %	-8.00%	1.66%	41.52%	-20.29%	1.28%	-27.88%	-	-
Horiz. %	77.06%	83.77%	82.40%	58.23%	73.05%	72.12%	100.00%	-
DPS	7.74	7.73	7.73	10.22	10.22	10.19	10.19	-16.73%
YoY %	0.13%	0.00%	-24.36%	0.00%	0.29%	0.00%	-	-
Horiz. %	75.96%	75.86%	75.86%	100.29%	100.29%	100.00%	100.00%	-
NAPS	2.7219	2.7002	2.7111	2.6143	2.593	2.5313	2.568	3.95%
YoY %	0.80%	-0.40%	3.70%	0.82%	2.44%	-1.43%	-	-
Horiz. %	105.99%	105.15%	105.57%	101.80%	100.97%	98.57%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	3.30	3.46	3.40	3.20	3.21	3.49	3.53	-
P/RPS	1.89	2.01	2.02	2.07	2.14	2.38	2.46	-16.10%
YoY %	-5.97%	-0.50%	-2.42%	-3.27%	-10.08%	-3.25%	-	-
Horiz. %	76.83%	81.71%	82.11%	84.15%	86.99%	96.75%	100.00%	-
P/EPS	19.55	18.85	18.77	24.96	19.94	21.88	15.87	14.90%
YoY %	3.71%	0.43%	-24.80%	25.18%	-8.87%	37.87%	-	-
Horiz. %	123.19%	118.78%	118.27%	157.28%	125.65%	137.87%	100.00%	-
EY	5.12	5.30	5.33	4.01	5.01	4.57	6.30	-12.90%
YoY %	-3.40%	-0.56%	32.92%	-19.96%	9.63%	-27.46%	-	-
Horiz. %	81.27%	84.13%	84.60%	63.65%	79.52%	72.54%	100.00%	-
DY	2.27	2.17	2.21	3.13	3.12	2.87	2.83	-13.65%
YoY %	4.61%	-1.81%	-29.39%	0.32%	8.71%	1.41%	-	-
Horiz. %	80.21%	76.68%	78.09%	110.60%	110.25%	101.41%	100.00%	-
P/NAPS	1.25	1.33	1.29	1.26	1.27	1.41	1.40	-7.27%
YoY %	-6.02%	3.10%	2.38%	-0.79%	-9.93%	0.71%	-	-
Horiz. %	89.29%	95.00%	92.14%	90.00%	90.71%	100.71%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	28/11/17	23/08/17	25/05/17	23/02/17	28/11/16	24/08/16	26/05/16	-
Price	3.07	3.36	3.50	3.42	3.23	3.40	3.44	-
P/RPS	1.76	1.96	2.08	2.22	2.15	2.32	2.39	-18.43%
YoY %	-10.20%	-5.77%	-6.31%	3.26%	-7.33%	-2.93%	-	-
Horiz. %	73.64%	82.01%	87.03%	92.89%	89.96%	97.07%	100.00%	-
P/EPS	18.19	18.31	19.32	26.67	20.07	21.32	15.46	11.43%
YoY %	-0.66%	-5.23%	-27.56%	32.88%	-5.86%	37.90%	-	-
Horiz. %	117.66%	118.43%	124.97%	172.51%	129.82%	137.90%	100.00%	-
EY	5.50	5.46	5.18	3.75	4.98	4.69	6.47	-10.25%
YoY %	0.73%	5.41%	38.13%	-24.70%	6.18%	-27.51%	-	-
Horiz. %	85.01%	84.39%	80.06%	57.96%	76.97%	72.49%	100.00%	-
DY	2.44	2.23	2.14	2.92	3.10	2.94	2.91	-11.07%
YoY %	9.42%	4.21%	-26.71%	-5.81%	5.44%	1.03%	-	-
Horiz. %	83.85%	76.63%	73.54%	100.34%	106.53%	101.03%	100.00%	-
P/NAPS	1.17	1.29	1.33	1.35	1.28	1.38	1.37	-9.97%
YoY %	-9.30%	-3.01%	-1.48%	5.47%	-7.25%	0.73%	-	-
Horiz. %	85.40%	94.16%	97.08%	98.54%	93.43%	100.73%	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