[IJM] YoY Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 56.28%
YoY- -53.41%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 4,628,318 4,396,017 3,961,144 4,005,434 4,355,497 3,408,844 3,303,881 5.77%
PBT 551,903 634,798 1,020,954 774,731 1,118,632 621,675 610,771 -1.67%
Tax -173,620 -165,236 -181,367 -212,884 -178,637 -159,609 -167,215 0.62%
NP 378,283 469,562 839,587 561,847 939,995 462,066 443,556 -2.61%
-
NP to SH 338,621 417,769 749,352 382,678 821,355 356,462 325,041 0.68%
-
Tax Rate 31.46% 26.03% 17.76% 27.48% 15.97% 25.67% 27.38% -
Total Cost 4,250,035 3,926,455 3,121,557 3,443,587 3,415,502 2,946,778 2,860,325 6.81%
-
Net Worth 9,506,339 9,139,821 8,956,540 6,908,445 6,299,808 5,526,542 5,196,280 10.58%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 108,851 107,950 107,050 58,670 55,998 55,265 54,697 12.14%
Div Payout % 32.15% 25.84% 14.29% 15.33% 6.82% 15.50% 16.83% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 9,506,339 9,139,821 8,956,540 6,908,445 6,299,808 5,526,542 5,196,280 10.58%
NOSH 3,628,600 3,598,354 3,568,342 1,466,761 1,399,957 1,381,635 1,367,442 17.64%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 8.17% 10.68% 21.20% 14.03% 21.58% 13.55% 13.43% -
ROE 3.56% 4.57% 8.37% 5.54% 13.04% 6.45% 6.26% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 127.56 122.17 111.01 273.08 311.12 246.73 241.61 -10.08%
EPS 9.34 11.61 21.00 26.09 58.67 25.80 23.77 -14.40%
DPS 3.00 3.00 3.00 4.00 4.00 4.00 4.00 -4.67%
NAPS 2.62 2.54 2.51 4.71 4.50 4.00 3.80 -6.00%
Adjusted Per Share Value based on latest NOSH - 1,484,967
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 126.89 120.52 108.60 109.81 119.41 93.46 90.58 5.77%
EPS 9.28 11.45 20.54 10.49 22.52 9.77 8.91 0.67%
DPS 2.98 2.96 2.93 1.61 1.54 1.52 1.50 12.10%
NAPS 2.6062 2.5057 2.4555 1.894 1.7271 1.5151 1.4246 10.58%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.05 3.20 3.38 6.57 5.88 4.98 5.65 -
P/RPS 2.39 2.62 3.04 2.41 1.89 2.02 2.34 0.35%
P/EPS 32.68 27.56 16.10 25.18 10.02 19.30 23.77 5.44%
EY 3.06 3.63 6.21 3.97 9.98 5.18 4.21 -5.17%
DY 0.98 0.94 0.89 0.61 0.68 0.80 0.71 5.51%
P/NAPS 1.16 1.26 1.35 1.39 1.31 1.25 1.49 -4.08%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 23/02/17 25/02/16 27/02/15 27/02/14 26/02/13 22/02/12 -
Price 2.90 3.42 3.41 7.18 5.80 5.11 5.92 -
P/RPS 2.27 2.80 3.07 2.63 1.86 2.07 2.45 -1.26%
P/EPS 31.07 29.46 16.24 27.52 9.89 19.81 24.91 3.74%
EY 3.22 3.39 6.16 3.63 10.12 5.05 4.02 -3.62%
DY 1.03 0.88 0.88 0.56 0.69 0.78 0.68 7.15%
P/NAPS 1.11 1.35 1.36 1.52 1.29 1.28 1.56 -5.50%

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