[IJM] YoY Cumulative Quarter Result on 30-Sep-2017 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 87.71%
YoY- -15.09%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 2,308,511 3,117,786 2,753,482 3,062,120 2,799,474 2,521,203 2,665,993 -2.36%
PBT 254,831 257,611 139,060 379,477 433,882 648,447 496,629 -10.51%
Tax -82,164 -92,988 -66,477 -111,284 -113,399 -103,096 -145,952 -9.12%
NP 172,667 164,623 72,583 268,193 320,483 545,351 350,677 -11.12%
-
NP to SH 100,786 129,526 84,682 237,257 279,411 493,248 244,873 -13.74%
-
Tax Rate 32.24% 36.10% 47.80% 29.33% 26.14% 15.90% 29.39% -
Total Cost 2,135,844 2,953,163 2,680,899 2,793,927 2,478,991 1,975,852 2,315,316 -1.33%
-
Net Worth 9,694,249 9,618,040 9,232,623 9,526,502 9,061,978 8,916,269 6,821,462 6.02%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 72,616 72,588 72,697 108,667 107,880 106,995 58,303 3.72%
Div Payout % 72.05% 56.04% 85.85% 45.80% 38.61% 21.69% 23.81% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 9,694,249 9,618,040 9,232,623 9,526,502 9,061,978 8,916,269 6,821,462 6.02%
NOSH 3,641,119 3,639,288 3,635,687 3,622,244 3,596,023 3,566,507 1,457,577 16.46%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.48% 5.28% 2.64% 8.76% 11.45% 21.63% 13.15% -
ROE 1.04% 1.35% 0.92% 2.49% 3.08% 5.53% 3.59% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 63.58 85.90 75.75 84.54 77.85 70.69 182.91 -16.13%
EPS 2.78 3.57 2.33 6.55 7.77 13.83 16.80 -25.88%
DPS 2.00 2.00 2.00 3.00 3.00 3.00 4.00 -10.90%
NAPS 2.67 2.65 2.54 2.63 2.52 2.50 4.68 -8.92%
Adjusted Per Share Value based on latest NOSH - 3,622,941
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 65.95 89.06 78.66 87.47 79.97 72.02 76.16 -2.36%
EPS 2.88 3.70 2.42 6.78 7.98 14.09 7.00 -13.74%
DPS 2.07 2.07 2.08 3.10 3.08 3.06 1.67 3.64%
NAPS 2.7693 2.7475 2.6374 2.7214 2.5887 2.5471 1.9486 6.02%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.44 2.19 1.80 3.30 3.21 3.22 6.47 -
P/RPS 2.26 2.55 2.38 3.90 4.12 4.56 3.54 -7.20%
P/EPS 51.88 61.37 77.26 50.38 41.31 23.28 38.51 5.08%
EY 1.93 1.63 1.29 1.98 2.42 4.30 2.60 -4.84%
DY 1.39 0.91 1.11 0.91 0.93 0.93 0.62 14.38%
P/NAPS 0.54 0.83 0.71 1.25 1.27 1.29 1.38 -14.46%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 26/11/19 26/11/18 28/11/17 28/11/16 24/11/15 25/11/14 -
Price 1.60 2.09 1.82 3.07 3.23 3.31 6.70 -
P/RPS 2.52 2.43 2.40 3.63 4.15 4.68 3.66 -6.02%
P/EPS 57.64 58.56 78.12 46.87 41.57 23.93 39.88 6.32%
EY 1.73 1.71 1.28 2.13 2.41 4.18 2.51 -6.00%
DY 1.25 0.96 1.10 0.98 0.93 0.91 0.60 12.99%
P/NAPS 0.60 0.79 0.72 1.17 1.28 1.32 1.43 -13.46%

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
Post a Comment