[IJM] YoY Quarter Result on 31-Dec-2015 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 63.77%
YoY- 85.85%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,507,249 1,566,198 1,596,543 1,439,941 1,339,441 1,542,037 1,225,347 3.50%
PBT 177,306 172,426 200,916 372,507 278,102 654,311 222,180 -3.68%
Tax -76,130 -62,336 -51,837 -78,271 -66,932 -86,851 -58,393 4.51%
NP 101,176 110,090 149,079 294,236 211,170 567,460 163,787 -7.71%
-
NP to SH 93,423 101,364 138,358 256,104 137,805 516,714 130,371 -5.40%
-
Tax Rate 42.94% 36.15% 25.80% 21.01% 24.07% 13.27% 26.28% -
Total Cost 1,406,073 1,456,108 1,447,464 1,145,705 1,128,271 974,577 1,061,560 4.79%
-
Net Worth 9,343,717 9,506,339 9,151,805 8,965,425 6,994,197 6,342,643 5,524,195 9.15%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 9,343,717 9,506,339 9,151,805 8,965,425 6,994,197 6,342,643 5,524,195 9.15%
NOSH 3,635,687 3,628,600 3,603,072 3,571,882 1,484,967 1,409,476 1,381,048 17.49%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 6.71% 7.03% 9.34% 20.43% 15.77% 36.80% 13.37% -
ROE 1.00% 1.07% 1.51% 2.86% 1.97% 8.15% 2.36% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 41.46 43.17 44.31 40.31 90.20 109.40 88.73 -11.90%
EPS 2.57 2.79 3.84 7.17 9.28 36.66 9.44 -19.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.57 2.62 2.54 2.51 4.71 4.50 4.00 -7.10%
Adjusted Per Share Value based on latest NOSH - 3,571,882
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 43.06 44.74 45.61 41.13 38.26 44.05 35.00 3.51%
EPS 2.67 2.90 3.95 7.32 3.94 14.76 3.72 -5.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6692 2.7156 2.6143 2.5611 1.998 1.8119 1.5781 9.14%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.62 3.05 3.20 3.38 6.57 5.88 4.98 -
P/RPS 3.91 7.07 7.22 8.38 7.28 5.37 5.61 -5.83%
P/EPS 63.04 109.18 83.33 47.14 70.80 16.04 52.75 3.01%
EY 1.59 0.92 1.20 2.12 1.41 6.23 1.90 -2.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.16 1.26 1.35 1.39 1.31 1.25 -10.78%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 23/02/17 25/02/16 27/02/15 27/02/14 26/02/13 -
Price 1.97 2.90 3.42 3.41 7.18 5.80 5.11 -
P/RPS 4.75 6.72 7.72 8.46 7.96 5.30 5.76 -3.16%
P/EPS 76.67 103.81 89.06 47.56 77.37 15.82 54.13 5.97%
EY 1.30 0.96 1.12 2.10 1.29 6.32 1.85 -5.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.11 1.35 1.36 1.52 1.29 1.28 -8.11%

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