[IJM] YoY Annualized Quarter Result on 30-Sep-2016 [#2]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

28-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

30-Sep-2016 [#2]

Profit Trend

QoQ- 20.94%

YoY- -43.35%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Annualized Quarter Result
Revenue	6,235,572	5,506,964	6,124,240	5,598,948	5,042,406	5,331,986	5,626,920	1.72%
YoY %	13.23%	-10.08%	9.38%	11.04%	-5.43%	-5.24%	-	-
Horiz. %	110.82%	97.87%	108.84%	99.50%	89.61%	94.76%	100.00%	-
PBT	515,222	278,120	758,954	867,764	1,296,894	993,258	928,642	-9.34%
YoY %	85.25%	-63.35%	-12.54%	-33.09%	30.57%	6.96%	-	-
Horiz. %	55.48%	29.95%	81.73%	93.44%	139.65%	106.96%	100.00%	-
Tax	-185,976	-132,954	-222,568	-226,798	-206,192	-291,904	-183,572	0.21%
YoY %	-39.88%	40.26%	1.87%	-9.99%	29.36%	-59.01%	-	-
Horiz. %	101.31%	72.43%	121.24%	123.55%	112.32%	159.01%	100.00%	-
NP	329,246	145,166	536,386	640,966	1,090,702	701,354	745,070	-12.72%
YoY %	126.81%	-72.94%	-16.32%	-41.23%	55.51%	-5.87%	-	-
Horiz. %	44.19%	19.48%	71.99%	86.03%	146.39%	94.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	259,052	169,364	474,514	558,822	986,496	489,746	609,282	-13.27%
YoY %	52.96%	-64.31%	-15.09%	-43.35%	101.43%	-19.62%	-	-
Horiz. %	42.52%	27.80%	77.88%	91.72%	161.91%	80.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.10%	47.80%	29.33%	26.14%	15.90%	29.39%	19.77%	-
YoY %	-24.48%	62.97%	12.20%	64.40%	-45.90%	48.66%	-	-
Horiz. %	182.60%	241.78%	148.36%	132.22%	80.42%	148.66%	100.00%	-
Total Cost	5,906,326	5,361,798	5,587,854	4,957,982	3,951,704	4,630,632	4,881,850	3.22%
YoY %	10.16%	-4.05%	12.70%	25.46%	-14.66%	-5.15%	-	-
Horiz. %	120.99%	109.83%	114.46%	101.56%	80.95%	94.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,618,040	9,232,623	9,526,502	9,061,978	8,916,269	6,821,462	5,791,388	8.81%
YoY %	4.17%	-3.08%	5.13%	1.63%	30.71%	17.79%	-	-
Horiz. %	166.07%	159.42%	164.49%	156.47%	153.96%	117.79%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	145,177	145,395	217,334	215,761	213,990	116,606	111,641	4.47%
YoY %	-0.15%	-33.10%	0.73%	0.83%	83.52%	4.45%	-	-
Horiz. %	130.04%	130.23%	194.67%	193.26%	191.68%	104.45%	100.00%	-
Div Payout %	56.04%	85.85%	45.80%	38.61%	21.69%	23.81%	18.32%	-
YoY %	-34.72%	87.45%	18.62%	78.01%	-8.90%	29.97%	-	-
Horiz. %	305.90%	468.61%	250.00%	210.75%	118.40%	129.97%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	9,618,040	9,232,623	9,526,502	9,061,978	8,916,269	6,821,462	5,791,388	8.81%
YoY %	4.17%	-3.08%	5.13%	1.63%	30.71%	17.79%	-	-
Horiz. %	166.07%	159.42%	164.49%	156.47%	153.96%	117.79%	100.00%	-
NOSH	3,639,288	3,635,687	3,622,244	3,596,023	3,566,507	1,457,577	1,395,515	17.31%
YoY %	0.10%	0.37%	0.73%	0.83%	144.69%	4.45%	-	-
Horiz. %	260.78%	260.53%	259.56%	257.68%	255.57%	104.45%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	5.28%	2.64%	8.76%	11.45%	21.63%	13.15%	13.24%	-
YoY %	100.00%	-69.86%	-23.49%	-47.06%	64.49%	-0.68%	-	-
Horiz. %	39.88%	19.94%	66.16%	86.48%	163.37%	99.32%	100.00%	-
ROE	2.69%	1.83%	4.98%	6.17%	11.06%	7.18%	10.52%	-
YoY %	46.99%	-63.25%	-19.29%	-44.21%	54.04%	-31.75%	-	-
Horiz. %	25.57%	17.40%	47.34%	58.65%	105.13%	68.25%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	171.80	151.50	169.07	155.70	141.38	365.81	403.21	-13.24%
YoY %	13.40%	-10.39%	8.59%	10.13%	-61.35%	-9.28%	-	-
Horiz. %	42.61%	37.57%	41.93%	38.62%	35.06%	90.72%	100.00%	-
EPS	7.14	4.66	13.10	15.54	27.66	33.60	43.66	-26.04%
YoY %	53.22%	-64.43%	-15.70%	-43.82%	-17.68%	-23.04%	-	-
Horiz. %	16.35%	10.67%	30.00%	35.59%	63.35%	76.96%	100.00%	-
DPS	4.00	4.00	6.00	6.00	6.00	8.00	8.00	-10.90%
YoY %	0.00%	-33.33%	0.00%	0.00%	-25.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	75.00%	75.00%	75.00%	100.00%	100.00%	-
NAPS	2.65	2.54	2.63	2.52	2.50	4.68	4.15	-7.20%
YoY %	4.33%	-3.42%	4.37%	0.80%	-46.58%	12.77%	-	-
Horiz. %	63.86%	61.20%	63.37%	60.72%	60.24%	112.77%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 3,602,087
RPS	178.13	157.31	174.95	159.94	144.04	152.32	160.74	1.72%
YoY %	13.24%	-10.08%	9.38%	11.04%	-5.44%	-5.24%	-	-
Horiz. %	110.82%	97.87%	108.84%	99.50%	89.61%	94.76%	100.00%	-
EPS	7.40	4.84	13.56	15.96	28.18	13.99	17.41	-13.28%
YoY %	52.89%	-64.31%	-15.04%	-43.36%	101.43%	-19.64%	-	-
Horiz. %	42.50%	27.80%	77.89%	91.67%	161.86%	80.36%	100.00%	-
DPS	4.15	4.15	6.21	6.16	6.11	3.33	3.19	4.48%
YoY %	0.00%	-33.17%	0.81%	0.82%	83.48%	4.39%	-	-
Horiz. %	130.09%	130.09%	194.67%	193.10%	191.54%	104.39%	100.00%	-
NAPS	2.7475	2.6374	2.7214	2.5887	2.5471	1.9486	1.6544	8.81%
YoY %	4.17%	-3.09%	5.13%	1.63%	30.71%	17.78%	-	-
Horiz. %	166.07%	159.42%	164.49%	156.47%	153.96%	117.78%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	2.19	1.80	3.30	3.21	3.22	6.47	5.78	-
P/RPS	1.27	1.19	1.95	2.06	2.28	1.77	1.43	-1.95%
YoY %	6.72%	-38.97%	-5.34%	-9.65%	28.81%	23.78%	-	-
Horiz. %	88.81%	83.22%	136.36%	144.06%	159.44%	123.78%	100.00%	-
P/EPS	30.68	38.63	25.19	20.66	11.64	19.26	13.24	15.02%
YoY %	-20.58%	53.35%	21.93%	77.49%	-39.56%	45.47%	-	-
Horiz. %	231.72%	291.77%	190.26%	156.04%	87.92%	145.47%	100.00%	-
EY	3.26	2.59	3.97	4.84	8.59	5.19	7.55	-13.05%
YoY %	25.87%	-34.76%	-17.98%	-43.66%	65.51%	-31.26%	-	-
Horiz. %	43.18%	34.30%	52.58%	64.11%	113.77%	68.74%	100.00%	-
DY	1.83	2.22	1.82	1.87	1.86	1.24	1.38	4.81%
YoY %	-17.57%	21.98%	-2.67%	0.54%	50.00%	-10.14%	-	-
Horiz. %	132.61%	160.87%	131.88%	135.51%	134.78%	89.86%	100.00%	-
P/NAPS	0.83	0.71	1.25	1.27	1.29	1.38	1.39	-8.23%
YoY %	16.90%	-43.20%	-1.57%	-1.55%	-6.52%	-0.72%	-	-
Horiz. %	59.71%	51.08%	89.93%	91.37%	92.81%	99.28%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	26/11/19	26/11/18	28/11/17	28/11/16	24/11/15	25/11/14	26/11/13	-
Price	2.09	1.82	3.07	3.23	3.31	6.70	5.59	-
P/RPS	1.22	1.20	1.82	2.07	2.34	1.83	1.39	-2.14%
YoY %	1.67%	-34.07%	-12.08%	-11.54%	27.87%	31.65%	-	-
Horiz. %	87.77%	86.33%	130.94%	148.92%	168.35%	131.65%	100.00%	-
P/EPS	29.28	39.06	23.44	20.79	11.97	19.94	12.80	14.77%
YoY %	-25.04%	66.64%	12.75%	73.68%	-39.97%	55.78%	-	-
Horiz. %	228.75%	305.16%	183.12%	162.42%	93.52%	155.78%	100.00%	-
EY	3.42	2.56	4.27	4.81	8.36	5.01	7.81	-12.85%
YoY %	33.59%	-40.05%	-11.23%	-42.46%	66.87%	-35.85%	-	-
Horiz. %	43.79%	32.78%	54.67%	61.59%	107.04%	64.15%	100.00%	-
DY	1.91	2.20	1.95	1.86	1.81	1.19	1.43	4.93%
YoY %	-13.18%	12.82%	4.84%	2.76%	52.10%	-16.78%	-	-
Horiz. %	133.57%	153.85%	136.36%	130.07%	126.57%	83.22%	100.00%	-
P/NAPS	0.79	0.72	1.17	1.28	1.32	1.43	1.35	-8.53%
YoY %	9.72%	-38.46%	-8.59%	-3.03%	-7.69%	5.93%	-	-
Horiz. %	58.52%	53.33%	86.67%	94.81%	97.78%	105.93%	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