[IJM] YoY Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

26-Nov-2013

Admission Sponsor

Sponsor

Financial Year

31-Mar-2014

Quarter

30-Sep-2013 [#2]

Profit Trend

QoQ- 85.38%

YoY- 34.74%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Cumulative Result
Revenue	2,799,474	2,521,203	2,665,993	2,813,460	2,183,497	2,131,518	1,771,590	7.91%
YoY %	11.04%	-5.43%	-5.24%	28.85%	2.44%	20.32%	-	-
Horiz. %	158.02%	142.31%	150.49%	158.81%	123.25%	120.32%	100.00%	-
PBT	433,882	648,447	496,629	464,321	399,495	363,050	368,969	2.73%
YoY %	-33.09%	30.57%	6.96%	16.23%	10.04%	-1.60%	-	-
Horiz. %	117.59%	175.75%	134.60%	125.84%	108.27%	98.40%	100.00%	-
Tax	-113,399	-103,096	-145,952	-91,786	-101,216	-98,222	-90,861	3.75%
YoY %	-9.99%	29.36%	-59.01%	9.32%	-3.05%	-8.10%	-	-
Horiz. %	124.80%	113.47%	160.63%	101.02%	111.40%	108.10%	100.00%	-
NP	320,483	545,351	350,677	372,535	298,279	264,828	278,108	2.38%
YoY %	-41.23%	55.51%	-5.87%	24.89%	12.63%	-4.78%	-	-
Horiz. %	115.24%	196.09%	126.09%	133.95%	107.25%	95.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	279,411	493,248	244,873	304,641	226,091	189,807	200,871	5.64%
YoY %	-43.35%	101.43%	-19.62%	34.74%	19.12%	-5.51%	-	-
Horiz. %	139.10%	245.55%	121.91%	151.66%	112.56%	94.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.14%	15.90%	29.39%	19.77%	25.34%	27.05%	24.63%	-
YoY %	64.40%	-45.90%	48.66%	-21.98%	-6.32%	9.83%	-	-
Horiz. %	106.13%	64.56%	119.33%	80.27%	102.88%	109.83%	100.00%	-
Total Cost	2,478,991	1,975,852	2,315,316	2,440,925	1,885,218	1,866,690	1,493,482	8.80%
YoY %	25.46%	-14.66%	-5.15%	29.48%	0.99%	24.99%	-	-
Horiz. %	165.99%	132.30%	155.03%	163.44%	126.23%	124.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,061,978	8,916,269	6,821,462	5,791,388	5,403,519	5,133,231	4,020,422	14.49%
YoY %	1.63%	30.71%	17.79%	7.18%	5.27%	27.68%	-	-
Horiz. %	225.40%	221.77%	169.67%	144.05%	134.40%	127.68%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	107,880	106,995	58,303	55,820	55,278	54,463	53,605	12.35%
YoY %	0.83%	83.52%	4.45%	0.98%	1.50%	1.60%	-	-
Horiz. %	201.25%	199.60%	108.76%	104.13%	103.12%	101.60%	100.00%	-
Div Payout %	38.61%	21.69%	23.81%	18.32%	24.45%	28.69%	26.69%	-
YoY %	78.01%	-8.90%	29.97%	-25.07%	-14.78%	7.49%	-	-
Horiz. %	144.66%	81.27%	89.21%	68.64%	91.61%	107.49%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	9,061,978	8,916,269	6,821,462	5,791,388	5,403,519	5,133,231	4,020,422	14.49%
YoY %	1.63%	30.71%	17.79%	7.18%	5.27%	27.68%	-	-
Horiz. %	225.40%	221.77%	169.67%	144.05%	134.40%	127.68%	100.00%	-
NOSH	3,596,023	3,566,507	1,457,577	1,395,515	1,381,974	1,361,599	1,340,140	17.86%
YoY %	0.83%	144.69%	4.45%	0.98%	1.50%	1.60%	-	-
Horiz. %	268.33%	266.13%	108.76%	104.13%	103.12%	101.60%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	11.45%	21.63%	13.15%	13.24%	13.66%	12.42%	15.70%	-
YoY %	-47.06%	64.49%	-0.68%	-3.07%	9.98%	-20.89%	-	-
Horiz. %	72.93%	137.77%	83.76%	84.33%	87.01%	79.11%	100.00%	-
ROE	3.08%	5.53%	3.59%	5.26%	4.18%	3.70%	5.00%	-
YoY %	-44.30%	54.04%	-31.75%	25.84%	12.97%	-26.00%	-	-
Horiz. %	61.60%	110.60%	71.80%	105.20%	83.60%	74.00%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	77.85	70.69	182.91	201.61	158.00	156.55	132.19	-8.43%
YoY %	10.13%	-61.35%	-9.28%	27.60%	0.93%	18.43%	-	-
Horiz. %	58.89%	53.48%	138.37%	152.52%	119.52%	118.43%	100.00%	-
EPS	7.77	13.83	16.80	21.83	16.36	13.94	14.99	-10.36%
YoY %	-43.82%	-17.68%	-23.04%	33.44%	17.36%	-7.00%	-	-
Horiz. %	51.83%	92.26%	112.07%	145.63%	109.14%	93.00%	100.00%	-
DPS	3.00	3.00	4.00	4.00	4.00	4.00	4.00	-4.67%
YoY %	0.00%	-25.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	75.00%	75.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.52	2.50	4.68	4.15	3.91	3.77	3.00	-2.86%
YoY %	0.80%	-46.58%	12.77%	6.14%	3.71%	25.67%	-	-
Horiz. %	84.00%	83.33%	156.00%	138.33%	130.33%	125.67%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,401,638
RPS	76.75	69.12	73.09	77.13	59.86	58.44	48.57	7.91%
YoY %	11.04%	-5.43%	-5.24%	28.85%	2.43%	20.32%	-	-
Horiz. %	158.02%	142.31%	150.48%	158.80%	123.24%	120.32%	100.00%	-
EPS	7.66	13.52	6.71	8.35	6.20	5.20	5.51	5.63%
YoY %	-43.34%	101.49%	-19.64%	34.68%	19.23%	-5.63%	-	-
Horiz. %	139.02%	245.37%	121.78%	151.54%	112.52%	94.37%	100.00%	-
DPS	2.96	2.93	1.60	1.53	1.52	1.49	1.47	12.36%
YoY %	1.02%	83.12%	4.58%	0.66%	2.01%	1.36%	-	-
Horiz. %	201.36%	199.32%	108.84%	104.08%	103.40%	101.36%	100.00%	-
NAPS	2.4844	2.4444	1.8701	1.5877	1.4814	1.4073	1.1022	14.49%
YoY %	1.64%	30.71%	17.79%	7.18%	5.27%	27.68%	-	-
Horiz. %	225.40%	221.77%	169.67%	144.05%	134.40%	127.68%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	3.21	3.22	6.47	5.78	4.72	5.00	5.19	-
P/RPS	4.12	4.56	3.54	2.87	2.99	3.19	3.93	0.78%
YoY %	-9.65%	28.81%	23.34%	-4.01%	-6.27%	-18.83%	-	-
Horiz. %	104.83%	116.03%	90.08%	73.03%	76.08%	81.17%	100.00%	-
P/EPS	41.31	23.28	38.51	26.48	28.85	35.87	34.63	2.98%
YoY %	77.45%	-39.55%	45.43%	-8.21%	-19.57%	3.58%	-	-
Horiz. %	119.29%	67.22%	111.20%	76.47%	83.31%	103.58%	100.00%	-
EY	2.42	4.30	2.60	3.78	3.47	2.79	2.89	-2.91%
YoY %	-43.72%	65.38%	-31.22%	8.93%	24.37%	-3.46%	-	-
Horiz. %	83.74%	148.79%	89.97%	130.80%	120.07%	96.54%	100.00%	-
DY	0.93	0.93	0.62	0.69	0.85	0.80	0.77	3.19%
YoY %	0.00%	50.00%	-10.14%	-18.82%	6.25%	3.90%	-	-
Horiz. %	120.78%	120.78%	80.52%	89.61%	110.39%	103.90%	100.00%	-
P/NAPS	1.27	1.29	1.38	1.39	1.21	1.33	1.73	-5.01%
YoY %	-1.55%	-6.52%	-0.72%	14.88%	-9.02%	-23.12%	-	-
Horiz. %	73.41%	74.57%	79.77%	80.35%	69.94%	76.88%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	28/11/16	24/11/15	25/11/14	26/11/13	28/11/12	25/11/11	23/11/10	-
Price	3.23	3.31	6.70	5.59	5.04	5.60	5.69	-
P/RPS	4.15	4.68	3.66	2.77	3.19	3.58	4.30	-0.58%
YoY %	-11.32%	27.87%	32.13%	-13.17%	-10.89%	-16.74%	-	-
Horiz. %	96.51%	108.84%	85.12%	64.42%	74.19%	83.26%	100.00%	-
P/EPS	41.57	23.93	39.88	25.61	30.81	40.17	37.96	1.52%
YoY %	73.72%	-39.99%	55.72%	-16.88%	-23.30%	5.82%	-	-
Horiz. %	109.51%	63.04%	105.06%	67.47%	81.16%	105.82%	100.00%	-
EY	2.41	4.18	2.51	3.91	3.25	2.49	2.63	-1.44%
YoY %	-42.34%	66.53%	-35.81%	20.31%	30.52%	-5.32%	-	-
Horiz. %	91.63%	158.94%	95.44%	148.67%	123.57%	94.68%	100.00%	-
DY	0.93	0.91	0.60	0.72	0.79	0.71	0.70	4.84%
YoY %	2.20%	51.67%	-16.67%	-8.86%	11.27%	1.43%	-	-
Horiz. %	132.86%	130.00%	85.71%	102.86%	112.86%	101.43%	100.00%	-
P/NAPS	1.28	1.32	1.43	1.35	1.29	1.49	1.90	-6.36%
YoY %	-3.03%	-7.69%	5.93%	4.65%	-13.42%	-21.58%	-	-
Horiz. %	67.37%	69.47%	75.26%	71.05%	67.89%	78.42%	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