[IJM] QoQ TTM Result on 31-Mar-2015 [#4]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

26-May-2015

Admission Sponsor

Sponsor

Financial Year

31-Mar-2015

Quarter

31-Mar-2015 [#4]

Profit Trend

QoQ- 23.03%

YoY- -42.03%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
TTM Result
Revenue	5,403,992	5,303,492	5,257,487	5,448,282	5,656,418	5,859,014	5,977,690	-6.48%
YoY %	1.89%	0.88%	-3.50%	-3.68%	-3.46%	-1.99%	-	-
Horiz. %	90.40%	88.72%	87.95%	91.14%	94.63%	98.01%	100.00%	-
PBT	1,265,580	1,171,175	1,187,358	1,019,357	1,072,413	1,448,622	1,418,183	-7.28%
YoY %	8.06%	-1.36%	16.48%	-4.95%	-25.97%	2.15%	-	-
Horiz. %	89.24%	82.58%	83.72%	71.88%	75.62%	102.15%	100.00%	-
Tax	-274,799	-263,460	-289,198	-306,316	-374,905	-394,824	-358,910	-16.26%
YoY %	-4.30%	8.90%	5.59%	18.30%	5.05%	-10.01%	-	-
Horiz. %	76.56%	73.41%	80.58%	85.35%	104.46%	110.01%	100.00%	-
NP	990,781	907,715	898,160	713,041	697,508	1,053,798	1,059,273	-4.34%
YoY %	9.15%	1.06%	25.96%	2.23%	-33.81%	-0.52%	-	-
Horiz. %	93.53%	85.69%	84.79%	67.31%	65.85%	99.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	847,618	729,319	684,425	480,944	390,922	769,831	798,648	4.03%
YoY %	16.22%	6.56%	42.31%	23.03%	-49.22%	-3.61%	-	-
Horiz. %	106.13%	91.32%	85.70%	60.22%	48.95%	96.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.71%	22.50%	24.36%	30.05%	34.96%	27.26%	25.31%	-
YoY %	-3.51%	-7.64%	-18.94%	-14.04%	28.25%	7.70%	-	-
Horiz. %	85.78%	88.90%	96.25%	118.73%	138.13%	107.70%	100.00%	-
Total Cost	4,413,211	4,395,777	4,359,327	4,735,241	4,958,910	4,805,216	4,918,417	-6.95%
YoY %	0.40%	0.84%	-7.94%	-4.51%	3.20%	-2.30%	-	-
Horiz. %	89.73%	89.37%	88.63%	96.28%	100.82%	97.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,965,425	8,925,855	8,585,762	8,405,706	6,994,197	6,874,296	6,633,172	22.17%
YoY %	0.44%	3.96%	2.14%	20.18%	1.74%	3.64%	-	-
Horiz. %	135.16%	134.56%	129.44%	126.72%	105.44%	103.64%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	271,634	271,634	223,279	223,279	357,244	357,244	354,555	-16.23%
YoY %	0.00%	21.66%	0.00%	-37.50%	0.00%	0.76%	-	-
Horiz. %	76.61%	76.61%	62.97%	62.97%	100.76%	100.76%	100.00%	-
Div Payout %	32.05%	37.24%	32.62%	46.43%	91.39%	46.41%	44.39%	-
YoY %	-13.94%	14.16%	-29.74%	-49.20%	96.92%	4.55%	-	-
Horiz. %	72.20%	83.89%	73.49%	104.60%	205.88%	104.55%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	8,965,425	8,925,855	8,585,762	8,405,706	6,994,197	6,874,296	6,633,172	22.17%
YoY %	0.44%	3.96%	2.14%	20.18%	1.74%	3.64%	-	-
Horiz. %	135.16%	134.56%	129.44%	126.72%	105.44%	103.64%	100.00%	-
NOSH	3,571,882	3,570,342	1,773,917	1,495,677	1,484,967	1,468,866	1,445,135	82.50%
YoY %	0.04%	101.27%	18.60%	0.72%	1.10%	1.64%	-	-
Horiz. %	247.17%	247.06%	122.75%	103.50%	102.76%	101.64%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	18.33%	17.12%	17.08%	13.09%	12.33%	17.99%	17.72%	-
YoY %	7.07%	0.23%	30.48%	6.16%	-31.46%	1.52%	-	-
Horiz. %	103.44%	96.61%	96.39%	73.87%	69.58%	101.52%	100.00%	-
ROE	9.45%	8.17%	7.97%	5.72%	5.59%	11.20%	12.04%	-
YoY %	15.67%	2.51%	39.34%	2.33%	-50.09%	-6.98%	-	-
Horiz. %	78.49%	67.86%	66.20%	47.51%	46.43%	93.02%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	151.29	148.54	296.38	364.27	380.91	398.88	413.64	-48.76%
YoY %	1.85%	-49.88%	-18.64%	-4.37%	-4.51%	-3.57%	-	-
Horiz. %	36.58%	35.91%	71.65%	88.06%	92.09%	96.43%	100.00%	-
EPS	23.73	20.43	38.58	32.16	26.33	52.41	55.26	-42.99%
YoY %	16.15%	-47.05%	19.96%	22.14%	-49.76%	-5.16%	-	-
Horiz. %	42.94%	36.97%	69.82%	58.20%	47.65%	94.84%	100.00%	-
DPS	7.60	7.61	12.59	14.93	24.06	24.32	24.53	-54.11%
YoY %	-0.13%	-39.56%	-15.67%	-37.95%	-1.07%	-0.86%	-	-
Horiz. %	30.98%	31.02%	51.32%	60.86%	98.08%	99.14%	100.00%	-
NAPS	2.51	2.50	4.84	5.62	4.71	4.68	4.59	-33.05%
YoY %	0.40%	-48.35%	-13.88%	19.32%	0.64%	1.96%	-	-
Horiz. %	54.68%	54.47%	105.45%	122.44%	102.61%	101.96%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,495,677
RPS	148.15	145.40	144.14	149.37	155.07	160.63	163.88	-6.48%
YoY %	1.89%	0.87%	-3.50%	-3.68%	-3.46%	-1.98%	-	-
Horiz. %	90.40%	88.72%	87.95%	91.15%	94.62%	98.02%	100.00%	-
EPS	23.24	19.99	18.76	13.19	10.72	21.11	21.90	4.02%
YoY %	16.26%	6.56%	42.23%	23.04%	-49.22%	-3.61%	-	-
Horiz. %	106.12%	91.28%	85.66%	60.23%	48.95%	96.39%	100.00%	-
DPS	7.45	7.45	6.12	6.12	9.79	9.79	9.72	-16.20%
YoY %	0.00%	21.73%	0.00%	-37.49%	0.00%	0.72%	-	-
Horiz. %	76.65%	76.65%	62.96%	62.96%	100.72%	100.72%	100.00%	-
NAPS	2.4579	2.4471	2.3538	2.3045	1.9175	1.8846	1.8185	22.17%
YoY %	0.44%	3.96%	2.14%	20.18%	1.75%	3.63%	-	-
Horiz. %	135.16%	134.57%	129.44%	126.73%	105.44%	103.63%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	3.38	3.22	6.52	7.20	6.57	6.47	6.70	-
P/RPS	2.23	2.17	2.20	1.98	1.72	1.62	1.62	23.67%
YoY %	2.76%	-1.36%	11.11%	15.12%	6.17%	0.00%	-	-
Horiz. %	137.65%	133.95%	135.80%	122.22%	106.17%	100.00%	100.00%	-
P/EPS	14.24	15.76	16.90	22.39	24.96	12.35	12.12	11.31%
YoY %	-9.64%	-6.75%	-24.52%	-10.30%	102.11%	1.90%	-	-
Horiz. %	117.49%	130.03%	139.44%	184.74%	205.94%	101.90%	100.00%	-
EY	7.02	6.34	5.92	4.47	4.01	8.10	8.25	-10.17%
YoY %	10.73%	7.09%	32.44%	11.47%	-50.49%	-1.82%	-	-
Horiz. %	85.09%	76.85%	71.76%	54.18%	48.61%	98.18%	100.00%	-
DY	2.25	2.36	1.93	2.07	3.66	3.76	3.66	-27.63%
YoY %	-4.66%	22.28%	-6.76%	-43.44%	-2.66%	2.73%	-	-
Horiz. %	61.48%	64.48%	52.73%	56.56%	100.00%	102.73%	100.00%	-
P/NAPS	1.35	1.29	1.35	1.28	1.39	1.38	1.46	-5.07%
YoY %	4.65%	-4.44%	5.47%	-7.91%	0.72%	-5.48%	-	-
Horiz. %	92.47%	88.36%	92.47%	87.67%	95.21%	94.52%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	25/02/16	24/11/15	25/08/15	26/05/15	27/02/15	25/11/14	26/08/14	-
Price	3.41	3.31	6.05	6.97	7.18	6.70	6.57	-
P/RPS	2.25	2.23	2.04	1.91	1.88	1.68	1.59	25.96%
YoY %	0.90%	9.31%	6.81%	1.60%	11.90%	5.66%	-	-
Horiz. %	141.51%	140.25%	128.30%	120.13%	118.24%	105.66%	100.00%	-
P/EPS	14.37	16.20	15.68	21.68	27.27	12.78	11.89	13.42%
YoY %	-11.30%	3.32%	-27.68%	-20.50%	113.38%	7.49%	-	-
Horiz. %	120.86%	136.25%	131.88%	182.34%	229.35%	107.49%	100.00%	-
EY	6.96	6.17	6.38	4.61	3.67	7.82	8.41	-11.82%
YoY %	12.80%	-3.29%	38.39%	25.61%	-53.07%	-7.02%	-	-
Horiz. %	82.76%	73.37%	75.86%	54.82%	43.64%	92.98%	100.00%	-
DY	2.23	2.30	2.08	2.14	3.35	3.63	3.73	-28.96%
YoY %	-3.04%	10.58%	-2.80%	-36.12%	-7.71%	-2.68%	-	-
Horiz. %	59.79%	61.66%	55.76%	57.37%	89.81%	97.32%	100.00%	-
P/NAPS	1.36	1.32	1.25	1.24	1.52	1.43	1.43	-3.28%
YoY %	3.03%	5.60%	0.81%	-18.42%	6.29%	0.00%	-	-
Horiz. %	95.10%	92.31%	87.41%	86.71%	106.29%	100.00%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

324

MPI

MALAYSIAN PACIFIC INDUSTRIES

320

HLIND

HONG LEONG INDUSTRIES BHD

318

YTLPOWR

YTL POWER INTERNATIONAL BHD

141

PBBANK

PUBLIC BANK BHD

112

MYEG

MY E.G. SERVICES BHD

111

SAPNRG

SAPURA ENERGY BERHAD

102

INARI

INARI AMERTRON BERHAD

GENTING

GENTING BHD

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.92

+0.015

65,841,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More