[IJM] YoY Annualized Quarter Result on 30-Jun-2017 [#1]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

23-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

30-Jun-2017 [#1]

Profit Trend

QoQ- -22.67%

YoY- 9.42%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Annualized Quarter Result
Revenue	3,519,212	6,174,232	5,777,264	5,873,244	5,252,916	4,728,972	5,492,152	-7.14%
YoY %	-43.00%	6.87%	-1.63%	11.81%	11.08%	-13.90%	-	-
Horiz. %	64.08%	112.42%	105.19%	106.94%	95.64%	86.10%	100.00%	-
PBT	372,608	573,600	412,912	790,020	698,276	1,706,548	1,034,544	-15.63%
YoY %	-35.04%	38.92%	-47.73%	13.14%	-59.08%	64.96%	-	-
Horiz. %	36.02%	55.44%	39.91%	76.36%	67.50%	164.96%	100.00%	-
Tax	-173,596	-251,716	-169,644	-214,708	-178,676	-224,352	-292,824	-8.33%
YoY %	31.03%	-48.38%	20.99%	-20.17%	20.36%	23.38%	-	-
Horiz. %	59.28%	85.96%	57.93%	73.32%	61.02%	76.62%	100.00%	-
NP	199,012	321,884	243,268	575,312	519,600	1,482,196	741,720	-19.67%
YoY %	-38.17%	32.32%	-57.72%	10.72%	-64.94%	99.83%	-	-
Horiz. %	26.83%	43.40%	32.80%	77.56%	70.05%	199.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,084	237,696	251,056	505,580	462,064	1,347,468	533,544	-53.92%
YoY %	-97.86%	-5.32%	-50.34%	9.42%	-65.71%	152.55%	-	-
Horiz. %	0.95%	44.55%	47.05%	94.76%	86.60%	252.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	46.59%	43.88%	41.08%	27.18%	25.59%	13.15%	28.30%	-
YoY %	6.18%	6.82%	51.14%	6.21%	94.60%	-53.53%	-	-
Horiz. %	164.63%	155.05%	145.16%	96.04%	90.42%	46.47%	100.00%	-
Total Cost	3,320,200	5,852,348	5,533,996	5,297,932	4,733,316	3,246,776	4,750,432	-5.79%
YoY %	-43.27%	5.75%	4.46%	11.93%	45.79%	-31.65%	-	-
Horiz. %	69.89%	123.20%	116.49%	111.53%	99.64%	68.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,618,048	9,537,437	9,217,200	9,452,462	8,861,009	8,585,762	6,633,172	6.38%
YoY %	0.85%	3.47%	-2.49%	6.67%	3.21%	29.44%	-	-
Horiz. %	145.00%	143.78%	138.96%	142.50%	133.59%	129.44%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	9,618,048	9,537,437	9,217,200	9,452,462	8,861,009	8,585,762	6,633,172	6.38%
YoY %	0.85%	3.47%	-2.49%	6.67%	3.21%	29.44%	-	-
Horiz. %	145.00%	143.78%	138.96%	142.50%	133.59%	129.44%	100.00%	-
NOSH	3,639,288	3,639,266	3,635,687	3,621,633	3,587,453	1,773,917	1,445,135	16.62%
YoY %	0.00%	0.10%	0.39%	0.95%	102.23%	22.75%	-	-
Horiz. %	251.83%	251.83%	251.58%	250.61%	248.24%	122.75%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	5.66%	5.21%	4.21%	9.80%	9.89%	31.34%	13.51%	-
YoY %	8.64%	23.75%	-57.04%	-0.91%	-68.44%	131.98%	-	-
Horiz. %	41.89%	38.56%	31.16%	72.54%	73.21%	231.98%	100.00%	-
ROE	0.05%	2.49%	2.72%	5.35%	5.21%	15.69%	8.04%	-
YoY %	-97.99%	-8.46%	-49.16%	2.69%	-66.79%	95.15%	-	-
Horiz. %	0.62%	30.97%	33.83%	66.54%	64.80%	195.15%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	96.96	170.26	159.21	162.17	146.42	266.58	380.04	-20.34%
YoY %	-43.05%	6.94%	-1.83%	10.76%	-45.07%	-29.85%	-	-
Horiz. %	25.51%	44.80%	41.89%	42.67%	38.53%	70.15%	100.00%	-
EPS	0.16	6.56	6.92	13.96	12.88	75.96	36.92	-59.58%
YoY %	-97.56%	-5.20%	-50.43%	8.39%	-83.04%	105.74%	-	-
Horiz. %	0.43%	17.77%	18.74%	37.81%	34.89%	205.74%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.65	2.63	2.54	2.61	2.47	4.84	4.59	-8.74%
YoY %	0.76%	3.54%	-2.68%	5.67%	-48.97%	5.45%	-	-
Horiz. %	57.73%	57.30%	55.34%	56.86%	53.81%	105.45%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 3,621,633
RPS	96.48	169.27	158.39	161.02	144.01	129.65	150.57	-7.14%
YoY %	-43.00%	6.87%	-1.63%	11.81%	11.08%	-13.89%	-	-
Horiz. %	64.08%	112.42%	105.19%	106.94%	95.64%	86.11%	100.00%	-
EPS	0.14	6.52	6.88	13.86	12.67	36.94	14.63	-53.89%
YoY %	-97.85%	-5.23%	-50.36%	9.39%	-65.70%	152.49%	-	-
Horiz. %	0.96%	44.57%	47.03%	94.74%	86.60%	252.49%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.6368	2.6147	2.5269	2.5914	2.4293	2.3538	1.8185	6.38%
YoY %	0.85%	3.47%	-2.49%	6.67%	3.21%	29.44%	-	-
Horiz. %	145.00%	143.78%	138.96%	142.50%	133.59%	129.44%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	1.81	2.40	1.79	3.46	3.49	6.52	6.70	-
P/RPS	1.87	1.41	1.12	2.13	2.38	2.45	1.76	1.01%
YoY %	32.62%	25.89%	-47.42%	-10.50%	-2.86%	39.20%	-	-
Horiz. %	106.25%	80.11%	63.64%	121.02%	135.23%	139.20%	100.00%	-
P/EPS	1,292.15	36.62	25.87	24.79	27.10	8.58	18.15	103.44%
YoY %	3,428.54%	41.55%	4.36%	-8.52%	215.85%	-52.73%	-	-
Horiz. %	7,119.28%	201.76%	142.53%	136.58%	149.31%	47.27%	100.00%	-
EY	0.08	2.73	3.87	4.03	3.69	11.65	5.51	-50.57%
YoY %	-97.07%	-29.46%	-3.97%	9.21%	-68.33%	111.43%	-	-
Horiz. %	1.45%	49.55%	70.24%	73.14%	66.97%	211.43%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.68	0.91	0.70	1.33	1.41	1.35	1.46	-11.94%
YoY %	-25.27%	30.00%	-47.37%	-5.67%	4.44%	-7.53%	-	-
Horiz. %	46.58%	62.33%	47.95%	91.10%	96.58%	92.47%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	26/08/20	28/08/19	28/08/18	23/08/17	24/08/16	25/08/15	26/08/14	-
Price	1.23	2.19	1.93	3.36	3.40	6.05	6.57	-
P/RPS	1.27	1.29	1.21	2.07	2.32	2.27	1.73	-5.01%
YoY %	-1.55%	6.61%	-41.55%	-10.78%	2.20%	31.21%	-	-
Horiz. %	73.41%	74.57%	69.94%	119.65%	134.10%	131.21%	100.00%	-
P/EPS	878.09	33.41	27.90	24.07	26.40	7.96	17.80	91.39%
YoY %	2,528.23%	19.75%	15.91%	-8.83%	231.66%	-55.28%	-	-
Horiz. %	4,933.09%	187.70%	156.74%	135.22%	148.31%	44.72%	100.00%	-
EY	0.11	2.99	3.58	4.15	3.79	12.56	5.62	-48.05%
YoY %	-96.32%	-16.48%	-13.73%	9.50%	-69.82%	123.49%	-	-
Horiz. %	1.96%	53.20%	63.70%	73.84%	67.44%	223.49%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.46	0.83	0.76	1.29	1.38	1.25	1.43	-17.20%
YoY %	-44.58%	9.21%	-41.09%	-6.52%	10.40%	-12.59%	-	-
Horiz. %	32.17%	58.04%	53.15%	90.21%	96.50%	87.41%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos