[IJM] YoY Annualized Quarter Result on 31-Mar-2016 [#4]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

26-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2016

Quarter

31-Mar-2016 [#4]

Profit Trend

QoQ- -20.57%

YoY- 65.01%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Annualized Quarter Result
Revenue	5,655,661	6,026,948	6,065,335	5,128,198	5,448,282	6,006,481	4,663,406	3.26%
YoY %	-6.16%	-0.63%	18.27%	-5.87%	-9.29%	28.80%	-	-
Horiz. %	121.28%	129.24%	130.06%	109.97%	116.83%	128.80%	100.00%	-
PBT	647,988	629,559	1,010,010	1,155,797	1,019,357	1,416,314	835,848	-4.15%
YoY %	2.93%	-37.67%	-12.61%	13.38%	-28.03%	69.45%	-	-
Horiz. %	77.52%	75.32%	120.84%	138.28%	121.95%	169.45%	100.00%	-
Tax	-207,279	-238,870	-243,206	-274,262	-306,316	-340,658	-273,643	-4.52%
YoY %	13.23%	1.78%	11.32%	10.46%	10.08%	-24.49%	-	-
Horiz. %	75.75%	87.29%	88.88%	100.23%	111.94%	124.49%	100.00%	-
NP	440,709	390,689	766,804	881,535	713,041	1,075,656	562,205	-3.97%
YoY %	12.80%	-49.05%	-13.01%	23.63%	-33.71%	91.33%	-	-
Horiz. %	78.39%	69.49%	136.39%	156.80%	126.83%	191.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	418,916	349,809	653,773	793,587	480,944	829,599	420,892	-0.07%
YoY %	19.76%	-46.49%	-17.62%	65.01%	-42.03%	97.10%	-	-
Horiz. %	99.53%	83.11%	155.33%	188.55%	114.27%	197.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.99%	37.94%	24.08%	23.73%	30.05%	24.05%	32.74%	-
YoY %	-15.68%	57.56%	1.47%	-21.03%	24.95%	-26.54%	-	-
Horiz. %	97.71%	115.88%	73.55%	72.48%	91.78%	73.46%	100.00%	-
Total Cost	5,214,952	5,636,259	5,298,531	4,246,663	4,735,241	4,930,825	4,101,201	4.08%
YoY %	-7.47%	6.37%	24.77%	-10.32%	-3.97%	20.23%	-	-
Horiz. %	127.16%	137.43%	129.19%	103.55%	115.46%	120.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,536,001	9,507,036	9,468,188	9,000,176	8,283,497	6,630,049	5,610,051	9.24%
YoY %	0.30%	0.41%	5.20%	8.65%	24.94%	18.18%	-	-
Horiz. %	169.98%	169.46%	168.77%	160.43%	147.65%	118.18%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	145,034	217,718	270,005	357,149	221,089	351,167	179,632	-3.50%
YoY %	-33.38%	-19.37%	-24.40%	61.54%	-37.04%	95.49%	-	-
Horiz. %	80.74%	121.20%	150.31%	198.82%	123.08%	195.49%	100.00%	-
Div Payout %	34.62%	62.24%	41.30%	45.00%	45.97%	42.33%	42.68%	-
YoY %	-44.38%	50.70%	-8.22%	-2.11%	8.60%	-0.82%	-	-
Horiz. %	81.12%	145.83%	96.77%	105.44%	107.71%	99.18%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	9,536,001	9,507,036	9,468,188	9,000,176	8,283,497	6,630,049	5,610,051	9.24%
YoY %	0.30%	0.41%	5.20%	8.65%	24.94%	18.18%	-	-
Horiz. %	169.98%	169.46%	168.77%	160.43%	147.65%	118.18%	100.00%	-
NOSH	3,635,687	3,628,678	3,600,071	3,571,498	1,473,931	1,404,671	1,381,785	17.48%
YoY %	0.19%	0.79%	0.80%	142.31%	4.93%	1.66%	-	-
Horiz. %	263.12%	262.61%	260.54%	258.47%	106.67%	101.66%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	7.79%	6.48%	12.64%	17.19%	13.09%	17.91%	12.06%	-
YoY %	20.22%	-48.73%	-26.47%	31.32%	-26.91%	48.51%	-	-
Horiz. %	64.59%	53.73%	104.81%	142.54%	108.54%	148.51%	100.00%	-
ROE	4.39%	3.68%	6.90%	8.82%	5.81%	12.51%	7.50%	-
YoY %	19.29%	-46.67%	-21.77%	51.81%	-53.56%	66.80%	-	-
Horiz. %	58.53%	49.07%	92.00%	117.60%	77.47%	166.80%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	155.98	166.09	168.48	143.59	369.64	427.61	337.49	-12.06%
YoY %	-6.09%	-1.42%	17.33%	-61.15%	-13.56%	26.70%	-	-
Horiz. %	46.22%	49.21%	49.92%	42.55%	109.53%	126.70%	100.00%	-
EPS	11.56	9.65	18.16	22.22	32.63	59.06	30.46	-14.90%
YoY %	19.79%	-46.86%	-18.27%	-31.90%	-44.75%	93.89%	-	-
Horiz. %	37.95%	31.68%	59.62%	72.95%	107.12%	193.89%	100.00%	-
DPS	4.00	6.00	7.50	10.00	15.00	25.00	13.00	-17.82%
YoY %	-33.33%	-20.00%	-25.00%	-33.33%	-40.00%	92.31%	-	-
Horiz. %	30.77%	46.15%	57.69%	76.92%	115.38%	192.31%	100.00%	-
NAPS	2.63	2.62	2.63	2.52	5.62	4.72	4.06	-6.97%
YoY %	0.38%	-0.38%	4.37%	-55.16%	19.07%	16.26%	-	-
Horiz. %	64.78%	64.53%	64.78%	62.07%	138.42%	116.26%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 3,567,338
RPS	155.05	165.23	166.28	140.59	149.37	164.67	127.85	3.26%
YoY %	-6.16%	-0.63%	18.27%	-5.88%	-9.29%	28.80%	-	-
Horiz. %	121.27%	129.24%	130.06%	109.96%	116.83%	128.80%	100.00%	-
EPS	11.48	9.59	17.92	21.76	13.19	22.74	11.54	-0.08%
YoY %	19.71%	-46.48%	-17.65%	64.97%	-42.00%	97.05%	-	-
Horiz. %	99.48%	83.10%	155.29%	188.56%	114.30%	197.05%	100.00%	-
DPS	3.98	5.97	7.40	9.79	6.06	9.63	4.92	-3.47%
YoY %	-33.33%	-19.32%	-24.41%	61.55%	-37.07%	95.73%	-	-
Horiz. %	80.89%	121.34%	150.41%	198.98%	123.17%	195.73%	100.00%	-
NAPS	2.6143	2.6064	2.5958	2.4674	2.271	1.8177	1.538	9.24%
YoY %	0.30%	0.41%	5.20%	8.65%	24.94%	18.19%	-	-
Horiz. %	169.98%	169.47%	168.78%	160.43%	147.66%	118.19%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	2.22	2.68	3.40	3.53	7.20	6.14	5.45	-
P/RPS	1.42	1.61	2.02	2.46	1.95	1.44	1.61	-2.07%
YoY %	-11.80%	-20.30%	-17.89%	26.15%	35.42%	-10.56%	-	-
Horiz. %	88.20%	100.00%	125.47%	152.80%	121.12%	89.44%	100.00%	-
P/EPS	19.21	27.80	18.72	15.89	22.07	10.40	17.89	1.19%
YoY %	-30.90%	48.50%	17.81%	-28.00%	112.21%	-41.87%	-	-
Horiz. %	107.38%	155.39%	104.64%	88.82%	123.37%	58.13%	100.00%	-
EY	5.20	3.60	5.34	6.29	4.53	9.62	5.59	-1.19%
YoY %	44.44%	-32.58%	-15.10%	38.85%	-52.91%	72.09%	-	-
Horiz. %	93.02%	64.40%	95.53%	112.52%	81.04%	172.09%	100.00%	-
DY	1.80	2.24	2.21	2.83	2.08	4.07	2.39	-4.61%
YoY %	-19.64%	1.36%	-21.91%	36.06%	-48.89%	70.29%	-	-
Horiz. %	75.31%	93.72%	92.47%	118.41%	87.03%	170.29%	100.00%	-
P/NAPS	0.84	1.02	1.29	1.40	1.28	1.30	1.34	-7.48%
YoY %	-17.65%	-20.93%	-7.86%	9.38%	-1.54%	-2.99%	-	-
Horiz. %	62.69%	76.12%	96.27%	104.48%	95.52%	97.01%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	29/05/19	30/05/18	25/05/17	26/05/16	26/05/15	27/05/14	28/05/13	-
Price	2.01	1.84	3.50	3.44	6.97	6.60	5.76	-
P/RPS	1.29	1.11	2.08	2.40	1.89	1.54	1.71	-4.58%
YoY %	16.22%	-46.63%	-13.33%	26.98%	22.73%	-9.94%	-	-
Horiz. %	75.44%	64.91%	121.64%	140.35%	110.53%	90.06%	100.00%	-
P/EPS	17.40	19.09	19.27	15.48	21.36	11.18	18.91	-1.37%
YoY %	-8.85%	-0.93%	24.48%	-27.53%	91.06%	-40.88%	-	-
Horiz. %	92.01%	100.95%	101.90%	81.86%	112.96%	59.12%	100.00%	-
EY	5.75	5.24	5.19	6.46	4.68	8.95	5.29	1.39%
YoY %	9.73%	0.96%	-19.66%	38.03%	-47.71%	69.19%	-	-
Horiz. %	108.70%	99.05%	98.11%	122.12%	88.47%	169.19%	100.00%	-
DY	1.99	3.26	2.14	2.91	2.15	3.79	2.26	-2.09%
YoY %	-38.96%	52.34%	-26.46%	35.35%	-43.27%	67.70%	-	-
Horiz. %	88.05%	144.25%	94.69%	128.76%	95.13%	167.70%	100.00%	-
P/NAPS	0.76	0.70	1.33	1.37	1.24	1.40	1.42	-9.88%
YoY %	8.57%	-47.37%	-2.92%	10.48%	-11.43%	-1.41%	-	-
Horiz. %	53.52%	49.30%	93.66%	96.48%	87.32%	98.59%	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