[IJM] YoY 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- -16.42%
YoY- -20.54%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,593,809 1,486,245 1,338,960 1,292,955 1,411,631 1,141,811 1,097,727 6.40%
PBT 181,972 259,313 221,810 237,993 207,554 233,280 161,440 2.01%
Tax -57,607 -68,730 -47,008 -72,746 -36,832 -54,515 -50,250 2.30%
NP 124,365 190,583 174,802 165,247 170,722 178,765 111,190 1.88%
-
NP to SH 110,862 163,895 156,381 111,487 140,304 137,258 74,777 6.77%
-
Tax Rate 31.66% 26.50% 21.19% 30.57% 17.75% 23.37% 31.13% -
Total Cost 1,469,444 1,295,662 1,164,158 1,127,708 1,240,909 963,046 986,537 6.85%
-
Net Worth 9,528,335 9,077,261 8,925,855 6,874,296 5,816,799 5,404,620 5,172,647 10.70%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 108,688 108,062 107,110 58,754 56,065 55,290 54,882 12.05%
Div Payout % 98.04% 65.93% 68.49% 52.70% 39.96% 40.28% 73.39% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 9,528,335 9,077,261 8,925,855 6,874,296 5,816,799 5,404,620 5,172,647 10.70%
NOSH 3,622,941 3,602,087 3,570,342 1,468,866 1,401,638 1,382,255 1,372,055 17.54%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 7.80% 12.82% 13.06% 12.78% 12.09% 15.66% 10.13% -
ROE 1.16% 1.81% 1.75% 1.62% 2.41% 2.54% 1.45% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 43.99 41.26 37.50 88.02 100.71 82.60 80.01 -9.48%
EPS 3.06 4.55 4.38 7.59 10.01 9.93 5.45 -9.16%
DPS 3.00 3.00 3.00 4.00 4.00 4.00 4.00 -4.67%
NAPS 2.63 2.52 2.50 4.68 4.15 3.91 3.77 -5.81%
Adjusted Per Share Value based on latest NOSH - 1,468,866
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 45.53 42.46 38.25 36.94 40.33 32.62 31.36 6.40%
EPS 3.17 4.68 4.47 3.18 4.01 3.92 2.14 6.76%
DPS 3.10 3.09 3.06 1.68 1.60 1.58 1.57 11.99%
NAPS 2.7219 2.593 2.5498 1.9637 1.6617 1.5439 1.4776 10.70%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
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 7.50 7.78 8.59 7.35 5.74 5.71 6.25 3.08%
P/EPS 107.84 70.55 73.52 85.24 57.74 47.53 91.74 2.72%
EY 0.93 1.42 1.36 1.17 1.73 2.10 1.09 -2.60%
DY 0.91 0.93 0.93 0.62 0.69 0.85 0.80 2.16%
P/NAPS 1.25 1.27 1.29 1.38 1.39 1.21 1.33 -1.02%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
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 6.98 7.83 8.83 7.61 5.55 6.10 7.00 -0.04%
P/EPS 100.33 70.99 75.57 88.27 55.84 50.76 102.75 -0.39%
EY 1.00 1.41 1.32 1.13 1.79 1.97 0.97 0.50%
DY 0.98 0.93 0.91 0.60 0.72 0.79 0.71 5.51%
P/NAPS 1.17 1.28 1.32 1.43 1.35 1.29 1.49 -3.94%

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