[IJM] YoY Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

25-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Mar-2015

Quarter

30-Sep-2014 [#2]

Profit Trend

QoQ- 83.58%

YoY- -19.62%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Cumulative Result
Revenue	3,062,120	2,799,474	2,521,203	2,665,993	2,813,460	2,183,497	2,131,518	6.21%
YoY %	9.38%	11.04%	-5.43%	-5.24%	28.85%	2.44%	-	-
Horiz. %	143.66%	131.34%	118.28%	125.07%	131.99%	102.44%	100.00%	-
PBT	379,477	433,882	648,447	496,629	464,321	399,495	363,050	0.73%
YoY %	-12.54%	-33.09%	30.57%	6.96%	16.23%	10.04%	-	-
Horiz. %	104.52%	119.51%	178.61%	136.79%	127.89%	110.04%	100.00%	-
Tax	-111,284	-113,399	-103,096	-145,952	-91,786	-101,216	-98,222	2.10%
YoY %	1.87%	-9.99%	29.36%	-59.01%	9.32%	-3.05%	-	-
Horiz. %	113.30%	115.45%	104.96%	148.59%	93.45%	103.05%	100.00%	-
NP	268,193	320,483	545,351	350,677	372,535	298,279	264,828	0.21%
YoY %	-16.32%	-41.23%	55.51%	-5.87%	24.89%	12.63%	-	-
Horiz. %	101.27%	121.02%	205.93%	132.42%	140.67%	112.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	237,257	279,411	493,248	244,873	304,641	226,091	189,807	3.78%
YoY %	-15.09%	-43.35%	101.43%	-19.62%	34.74%	19.12%	-	-
Horiz. %	125.00%	147.21%	259.87%	129.01%	160.50%	119.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.33%	26.14%	15.90%	29.39%	19.77%	25.34%	27.05%	-
YoY %	12.20%	64.40%	-45.90%	48.66%	-21.98%	-6.32%	-	-
Horiz. %	108.43%	96.64%	58.78%	108.65%	73.09%	93.68%	100.00%	-
Total Cost	2,793,927	2,478,991	1,975,852	2,315,316	2,440,925	1,885,218	1,866,690	6.94%
YoY %	12.70%	25.46%	-14.66%	-5.15%	29.48%	0.99%	-	-
Horiz. %	149.67%	132.80%	105.85%	124.03%	130.76%	100.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,526,502	9,061,978	8,916,269	6,821,462	5,791,388	5,403,519	5,133,231	10.84%
YoY %	5.13%	1.63%	30.71%	17.79%	7.18%	5.27%	-	-
Horiz. %	185.58%	176.54%	173.70%	132.89%	112.82%	105.27%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	108,667	107,880	106,995	58,303	55,820	55,278	54,463	12.18%
YoY %	0.73%	0.83%	83.52%	4.45%	0.98%	1.50%	-	-
Horiz. %	199.52%	198.08%	196.45%	107.05%	102.49%	101.50%	100.00%	-
Div Payout %	45.80%	38.61%	21.69%	23.81%	18.32%	24.45%	28.69%	-
YoY %	18.62%	78.01%	-8.90%	29.97%	-25.07%	-14.78%	-	-
Horiz. %	159.64%	134.58%	75.60%	82.99%	63.86%	85.22%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	9,526,502	9,061,978	8,916,269	6,821,462	5,791,388	5,403,519	5,133,231	10.84%
YoY %	5.13%	1.63%	30.71%	17.79%	7.18%	5.27%	-	-
Horiz. %	185.58%	176.54%	173.70%	132.89%	112.82%	105.27%	100.00%	-
NOSH	3,622,244	3,596,023	3,566,507	1,457,577	1,395,515	1,381,974	1,361,599	17.69%
YoY %	0.73%	0.83%	144.69%	4.45%	0.98%	1.50%	-	-
Horiz. %	266.03%	264.10%	261.94%	107.05%	102.49%	101.50%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	8.76%	11.45%	21.63%	13.15%	13.24%	13.66%	12.42%	-
YoY %	-23.49%	-47.06%	64.49%	-0.68%	-3.07%	9.98%	-	-
Horiz. %	70.53%	92.19%	174.15%	105.88%	106.60%	109.98%	100.00%	-
ROE	2.49%	3.08%	5.53%	3.59%	5.26%	4.18%	3.70%	-
YoY %	-19.16%	-44.30%	54.04%	-31.75%	25.84%	12.97%	-	-
Horiz. %	67.30%	83.24%	149.46%	97.03%	142.16%	112.97%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	84.54	77.85	70.69	182.91	201.61	158.00	156.55	-9.75%
YoY %	8.59%	10.13%	-61.35%	-9.28%	27.60%	0.93%	-	-
Horiz. %	54.00%	49.73%	45.15%	116.84%	128.78%	100.93%	100.00%	-
EPS	6.55	7.77	13.83	16.80	21.83	16.36	13.94	-11.81%
YoY %	-15.70%	-43.82%	-17.68%	-23.04%	33.44%	17.36%	-	-
Horiz. %	46.99%	55.74%	99.21%	120.52%	156.60%	117.36%	100.00%	-
DPS	3.00	3.00	3.00	4.00	4.00	4.00	4.00	-4.67%
YoY %	0.00%	0.00%	-25.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	75.00%	75.00%	75.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.63	2.52	2.50	4.68	4.15	3.91	3.77	-5.81%
YoY %	4.37%	0.80%	-46.58%	12.77%	6.14%	3.71%	-	-
Horiz. %	69.76%	66.84%	66.31%	124.14%	110.08%	103.71%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,468,866
RPS	83.95	76.75	69.12	73.09	77.13	59.86	58.44	6.21%
YoY %	9.38%	11.04%	-5.43%	-5.24%	28.85%	2.43%	-	-
Horiz. %	143.65%	131.33%	118.28%	125.07%	131.98%	102.43%	100.00%	-
EPS	6.50	7.66	13.52	6.71	8.35	6.20	5.20	3.78%
YoY %	-15.14%	-43.34%	101.49%	-19.64%	34.68%	19.23%	-	-
Horiz. %	125.00%	147.31%	260.00%	129.04%	160.58%	119.23%	100.00%	-
DPS	2.98	2.96	2.93	1.60	1.53	1.52	1.49	12.23%
YoY %	0.68%	1.02%	83.12%	4.58%	0.66%	2.01%	-	-
Horiz. %	200.00%	198.66%	196.64%	107.38%	102.68%	102.01%	100.00%	-
NAPS	2.6117	2.4844	2.4444	1.8701	1.5877	1.4814	1.4073	10.84%
YoY %	5.12%	1.64%	30.71%	17.79%	7.18%	5.27%	-	-
Horiz. %	185.58%	176.54%	173.69%	132.89%	112.82%	105.27%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	3.30	3.21	3.22	6.47	5.78	4.72	5.00	-
P/RPS	3.90	4.12	4.56	3.54	2.87	2.99	3.19	3.40%
YoY %	-5.34%	-9.65%	28.81%	23.34%	-4.01%	-6.27%	-	-
Horiz. %	122.26%	129.15%	142.95%	110.97%	89.97%	93.73%	100.00%	-
P/EPS	50.38	41.31	23.28	38.51	26.48	28.85	35.87	5.81%
YoY %	21.96%	77.45%	-39.55%	45.43%	-8.21%	-19.57%	-	-
Horiz. %	140.45%	115.17%	64.90%	107.36%	73.82%	80.43%	100.00%	-
EY	1.98	2.42	4.30	2.60	3.78	3.47	2.79	-5.55%
YoY %	-18.18%	-43.72%	65.38%	-31.22%	8.93%	24.37%	-	-
Horiz. %	70.97%	86.74%	154.12%	93.19%	135.48%	124.37%	100.00%	-
DY	0.91	0.93	0.93	0.62	0.69	0.85	0.80	2.16%
YoY %	-2.15%	0.00%	50.00%	-10.14%	-18.82%	6.25%	-	-
Horiz. %	113.75%	116.25%	116.25%	77.50%	86.25%	106.25%	100.00%	-
P/NAPS	1.25	1.27	1.29	1.38	1.39	1.21	1.33	-1.02%
YoY %	-1.57%	-1.55%	-6.52%	-0.72%	14.88%	-9.02%	-	-
Horiz. %	93.98%	95.49%	96.99%	103.76%	104.51%	90.98%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	28/11/17	28/11/16	24/11/15	25/11/14	26/11/13	28/11/12	25/11/11	-
Price	3.07	3.23	3.31	6.70	5.59	5.04	5.60	-
P/RPS	3.63	4.15	4.68	3.66	2.77	3.19	3.58	0.23%
YoY %	-12.53%	-11.32%	27.87%	32.13%	-13.17%	-10.89%	-	-
Horiz. %	101.40%	115.92%	130.73%	102.23%	77.37%	89.11%	100.00%	-
P/EPS	46.87	41.57	23.93	39.88	25.61	30.81	40.17	2.60%
YoY %	12.75%	73.72%	-39.99%	55.72%	-16.88%	-23.30%	-	-
Horiz. %	116.68%	103.49%	59.57%	99.28%	63.75%	76.70%	100.00%	-
EY	2.13	2.41	4.18	2.51	3.91	3.25	2.49	-2.56%
YoY %	-11.62%	-42.34%	66.53%	-35.81%	20.31%	30.52%	-	-
Horiz. %	85.54%	96.79%	167.87%	100.80%	157.03%	130.52%	100.00%	-
DY	0.98	0.93	0.91	0.60	0.72	0.79	0.71	5.51%
YoY %	5.38%	2.20%	51.67%	-16.67%	-8.86%	11.27%	-	-
Horiz. %	138.03%	130.99%	128.17%	84.51%	101.41%	111.27%	100.00%	-
P/NAPS	1.17	1.28	1.32	1.43	1.35	1.29	1.49	-3.94%
YoY %	-8.59%	-3.03%	-7.69%	5.93%	4.65%	-13.42%	-	-
Horiz. %	78.52%	85.91%	88.59%	95.97%	90.60%	86.58%	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