[IJM] YoY TTM Result on 30-Jun-2018 [#1]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

28-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Jun-2018 [#1]

Profit Trend

QoQ- -18.19%

YoY- -56.94%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	6,048,962	5,941,346	5,754,903	6,002,953	6,220,417	5,259,184	5,257,487	2.36%
YoY %	1.81%	3.24%	-4.13%	-3.50%	18.28%	0.03%	-	-
Horiz. %	115.05%	113.01%	109.46%	114.18%	118.32%	100.03%	100.00%	-
PBT	853,237	467,517	687,660	535,282	1,032,946	903,729	1,187,358	-5.35%
YoY %	82.50%	-32.01%	28.47%	-48.18%	14.30%	-23.89%	-	-
Horiz. %	71.86%	39.37%	57.92%	45.08%	87.00%	76.11%	100.00%	-
Tax	-147,130	-170,049	-227,297	-227,604	-252,214	-262,843	-289,198	-10.64%
YoY %	13.48%	25.19%	0.13%	9.76%	4.04%	9.11%	-	-
Horiz. %	50.88%	58.80%	78.60%	78.70%	87.21%	90.89%	100.00%	-
NP	706,107	297,468	460,363	307,678	780,732	640,886	898,160	-3.92%
YoY %	137.37%	-35.38%	49.62%	-60.59%	21.82%	-28.64%	-	-
Horiz. %	78.62%	33.12%	51.26%	34.26%	86.93%	71.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	496,090	192,437	415,576	286,178	664,652	572,236	684,425	-5.21%
YoY %	157.79%	-53.69%	45.22%	-56.94%	16.15%	-16.39%	-	-
Horiz. %	72.48%	28.12%	60.72%	41.81%	97.11%	83.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.24%	36.37%	33.05%	42.52%	24.42%	29.08%	24.36%	-
YoY %	-52.60%	10.05%	-22.27%	74.12%	-16.02%	19.38%	-	-
Horiz. %	70.77%	149.30%	135.67%	174.55%	100.25%	119.38%	100.00%	-
Total Cost	5,342,855	5,643,878	5,294,540	5,695,275	5,439,685	4,618,298	4,359,327	3.44%
YoY %	-5.33%	6.60%	-7.04%	4.70%	17.79%	5.94%	-	-
Horiz. %	122.56%	129.47%	121.45%	130.65%	124.78%	105.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,874,827	9,618,048	9,537,437	9,217,200	9,452,462	8,861,009	8,585,762	2.35%
YoY %	2.67%	0.85%	3.47%	-2.49%	6.67%	3.21%	-	-
Horiz. %	115.01%	112.02%	111.08%	107.35%	110.09%	103.21%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	217,623	108,883	145,214	217,547	270,450	356,823	223,279	-0.42%
YoY %	99.87%	-25.02%	-33.25%	-19.56%	-24.21%	59.81%	-	-
Horiz. %	97.47%	48.77%	65.04%	97.43%	121.13%	159.81%	100.00%	-
Div Payout %	43.87%	56.58%	34.94%	76.02%	40.69%	62.36%	32.62%	-
YoY %	-22.46%	61.93%	-54.04%	86.83%	-34.75%	91.17%	-	-
Horiz. %	134.49%	173.45%	107.11%	233.05%	124.74%	191.17%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	9,874,827	9,618,048	9,537,437	9,217,200	9,452,462	8,861,009	8,585,762	2.35%
YoY %	2.67%	0.85%	3.47%	-2.49%	6.67%	3.21%	-	-
Horiz. %	115.01%	112.02%	111.08%	107.35%	110.09%	103.21%	100.00%	-
NOSH	3,645,280	3,639,288	3,639,266	3,635,687	3,621,633	3,587,453	1,773,917	12.74%
YoY %	0.16%	0.00%	0.10%	0.39%	0.95%	102.23%	-	-
Horiz. %	205.49%	205.16%	205.15%	204.95%	204.16%	202.23%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	11.67%	5.01%	8.00%	5.13%	12.55%	12.19%	17.08%	-
YoY %	132.93%	-37.38%	55.95%	-59.12%	2.95%	-28.63%	-	-
Horiz. %	68.33%	29.33%	46.84%	30.04%	73.48%	71.37%	100.00%	-
ROE	5.02%	2.00%	4.36%	3.10%	7.03%	6.46%	7.97%	-
YoY %	151.00%	-54.13%	40.65%	-55.90%	8.82%	-18.95%	-	-
Horiz. %	62.99%	25.09%	54.71%	38.90%	88.21%	81.05%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	167.23	163.70	158.69	165.42	171.76	146.60	296.38	-9.08%
YoY %	2.16%	3.16%	-4.07%	-3.69%	17.16%	-50.54%	-	-
Horiz. %	56.42%	55.23%	53.54%	55.81%	57.95%	49.46%	100.00%	-
EPS	13.71	5.30	11.46	7.89	18.35	15.95	38.58	-15.82%
YoY %	158.68%	-53.75%	45.25%	-57.00%	15.05%	-58.66%	-	-
Horiz. %	35.54%	13.74%	29.70%	20.45%	47.56%	41.34%	100.00%	-
DPS	6.00	3.00	4.00	6.00	7.50	10.00	12.59	-11.60%
YoY %	100.00%	-25.00%	-33.33%	-20.00%	-25.00%	-20.57%	-	-
Horiz. %	47.66%	23.83%	31.77%	47.66%	59.57%	79.43%	100.00%	-
NAPS	2.73	2.65	2.63	2.54	2.61	2.47	4.84	-9.09%
YoY %	3.02%	0.76%	3.54%	-2.68%	5.67%	-48.97%	-	-
Horiz. %	56.40%	54.75%	54.34%	52.48%	53.93%	51.03%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,635,687
RPS	172.80	169.72	164.40	171.48	177.70	150.24	150.19	2.36%
YoY %	1.81%	3.24%	-4.13%	-3.50%	18.28%	0.03%	-	-
Horiz. %	115.05%	113.00%	109.46%	114.18%	118.32%	100.03%	100.00%	-
EPS	14.17	5.50	11.87	8.18	18.99	16.35	19.55	-5.21%
YoY %	157.64%	-53.66%	45.11%	-56.92%	16.15%	-16.37%	-	-
Horiz. %	72.48%	28.13%	60.72%	41.84%	97.14%	83.63%	100.00%	-
DPS	6.22	3.11	4.15	6.21	7.73	10.19	6.38	-0.42%
YoY %	100.00%	-25.06%	-33.17%	-19.66%	-24.14%	59.72%	-	-
Horiz. %	97.49%	48.75%	65.05%	97.34%	121.16%	159.72%	100.00%	-
NAPS	2.8209	2.7475	2.7245	2.633	2.7002	2.5313	2.4526	2.35%
YoY %	2.67%	0.84%	3.48%	-2.49%	6.67%	3.21%	-	-
Horiz. %	115.02%	112.02%	111.09%	107.36%	110.10%	103.21%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	1.79	1.81	2.40	1.79	3.46	3.49	6.52	-
P/RPS	1.07	1.11	1.51	1.08	2.01	2.38	2.20	-11.31%
YoY %	-3.60%	-26.49%	39.81%	-46.27%	-15.55%	8.18%	-	-
Horiz. %	48.64%	50.45%	68.64%	49.09%	91.36%	108.18%	100.00%	-
P/EPS	13.05	34.14	20.94	22.70	18.85	21.88	16.90	-4.21%
YoY %	-61.78%	63.04%	-7.75%	20.42%	-13.85%	29.47%	-	-
Horiz. %	77.22%	202.01%	123.91%	134.32%	111.54%	129.47%	100.00%	-
EY	7.66	2.93	4.77	4.41	5.30	4.57	5.92	4.38%
YoY %	161.43%	-38.57%	8.16%	-16.79%	15.97%	-22.80%	-	-
Horiz. %	129.39%	49.49%	80.57%	74.49%	89.53%	77.20%	100.00%	-
DY	3.35	1.66	1.67	3.35	2.17	2.87	1.93	9.61%
YoY %	101.81%	-0.60%	-50.15%	54.38%	-24.39%	48.70%	-	-
Horiz. %	173.58%	86.01%	86.53%	173.58%	112.44%	148.70%	100.00%	-
P/NAPS	0.66	0.68	0.91	0.70	1.33	1.41	1.35	-11.23%
YoY %	-2.94%	-25.27%	30.00%	-47.37%	-5.67%	4.44%	-	-
Horiz. %	48.89%	50.37%	67.41%	51.85%	98.52%	104.44%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	24/08/21	26/08/20	28/08/19	28/08/18	23/08/17	24/08/16	25/08/15	-
Price	1.84	1.23	2.19	1.93	3.36	3.40	6.05	-
P/RPS	1.10	0.75	1.38	1.17	1.96	2.32	2.04	-9.77%
YoY %	46.67%	-45.65%	17.95%	-40.31%	-15.52%	13.73%	-	-
Horiz. %	53.92%	36.76%	67.65%	57.35%	96.08%	113.73%	100.00%	-
P/EPS	13.42	23.20	19.11	24.47	18.31	21.32	15.68	-2.55%
YoY %	-42.16%	21.40%	-21.90%	33.64%	-14.12%	35.97%	-	-
Horiz. %	85.59%	147.96%	121.88%	156.06%	116.77%	135.97%	100.00%	-
EY	7.45	4.31	5.23	4.09	5.46	4.69	6.38	2.61%
YoY %	72.85%	-17.59%	27.87%	-25.09%	16.42%	-26.49%	-	-
Horiz. %	116.77%	67.55%	81.97%	64.11%	85.58%	73.51%	100.00%	-
DY	3.26	2.44	1.83	3.11	2.23	2.94	2.08	7.76%
YoY %	33.61%	33.33%	-41.16%	39.46%	-24.15%	41.35%	-	-
Horiz. %	156.73%	117.31%	87.98%	149.52%	107.21%	141.35%	100.00%	-
P/NAPS	0.67	0.46	0.83	0.76	1.29	1.38	1.25	-9.86%
YoY %	45.65%	-44.58%	9.21%	-41.09%	-6.52%	10.40%	-	-
Horiz. %	53.60%	36.80%	66.40%	60.80%	103.20%	110.40%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos