[IJM] YoY TTM Result on 30-Sep-2015 [#2]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

24-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Mar-2016

Quarter

30-Sep-2015 [#2]

Profit Trend

QoQ- 6.56%

YoY- -5.26%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
TTM Result
Revenue	5,718,310	6,327,981	5,406,469	5,303,492	5,859,014	5,293,369	4,569,839	3.80%
YoY %	-9.63%	17.04%	1.94%	-9.48%	10.69%	15.83%	-	-
Horiz. %	125.13%	138.47%	118.31%	116.05%	128.21%	115.83%	100.00%	-
PBT	388,642	955,605	941,232	1,171,175	1,448,622	900,674	838,036	-12.01%
YoY %	-59.33%	1.53%	-19.63%	-19.15%	60.84%	7.47%	-	-
Horiz. %	46.38%	114.03%	112.31%	139.75%	172.86%	107.47%	100.00%	-
Tax	-193,563	-241,091	-284,565	-263,460	-394,824	-264,213	-254,099	-4.43%
YoY %	19.71%	15.28%	-8.01%	33.27%	-49.43%	-3.98%	-	-
Horiz. %	76.18%	94.88%	111.99%	103.68%	155.38%	103.98%	100.00%	-
NP	195,079	714,514	656,667	907,715	1,053,798	636,461	583,937	-16.69%
YoY %	-72.70%	8.81%	-27.66%	-13.86%	65.57%	8.99%	-	-
Horiz. %	33.41%	122.36%	112.46%	155.45%	180.46%	108.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	197,234	611,619	579,750	729,319	769,831	499,442	445,360	-12.68%
YoY %	-67.75%	5.50%	-20.51%	-5.26%	54.14%	12.14%	-	-
Horiz. %	44.29%	137.33%	130.18%	163.76%	172.86%	112.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	49.80%	25.23%	30.23%	22.50%	27.26%	29.34%	30.32%	-
YoY %	97.38%	-16.54%	34.36%	-17.46%	-7.09%	-3.23%	-	-
Horiz. %	164.25%	83.21%	99.70%	74.21%	89.91%	96.77%	100.00%	-
Total Cost	5,523,231	5,613,467	4,749,802	4,395,777	4,805,216	4,656,908	3,985,902	5.58%
YoY %	-1.61%	18.18%	8.05%	-8.52%	3.18%	16.83%	-	-
Horiz. %	138.57%	140.83%	119.17%	110.28%	120.56%	116.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,232,623	9,528,335	9,077,261	8,925,855	6,874,296	5,816,799	5,404,620	9.33%
YoY %	-3.10%	4.97%	1.70%	29.84%	18.18%	7.63%	-	-
Horiz. %	170.83%	176.30%	167.95%	165.15%	127.19%	107.63%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	181,557	271,076	357,776	271,634	357,244	180,501	165,862	1.51%
YoY %	-33.02%	-24.23%	31.71%	-23.96%	97.92%	8.83%	-	-
Horiz. %	109.46%	163.43%	215.71%	163.77%	215.39%	108.83%	100.00%	-
Div Payout %	92.05%	44.32%	61.71%	37.24%	46.41%	36.14%	37.24%	-
YoY %	107.69%	-28.18%	65.71%	-19.76%	28.42%	-2.95%	-	-
Horiz. %	247.18%	119.01%	165.71%	100.00%	124.62%	97.05%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	9,232,623	9,528,335	9,077,261	8,925,855	6,874,296	5,816,799	5,404,620	9.33%
YoY %	-3.10%	4.97%	1.70%	29.84%	18.18%	7.63%	-	-
Horiz. %	170.83%	176.30%	167.95%	165.15%	127.19%	107.63%	100.00%	-
NOSH	3,635,687	3,622,941	3,602,087	3,570,342	1,468,866	1,401,638	1,382,255	17.48%
YoY %	0.35%	0.58%	0.89%	143.07%	4.80%	1.40%	-	-
Horiz. %	263.03%	262.10%	260.59%	258.30%	106.27%	101.40%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	3.41%	11.29%	12.15%	17.12%	17.99%	12.02%	12.78%	-
YoY %	-69.80%	-7.08%	-29.03%	-4.84%	49.67%	-5.95%	-	-
Horiz. %	26.68%	88.34%	95.07%	133.96%	140.77%	94.05%	100.00%	-
ROE	2.14%	6.42%	6.39%	8.17%	11.20%	8.59%	8.24%	-
YoY %	-66.67%	0.47%	-21.79%	-27.05%	30.38%	4.25%	-	-
Horiz. %	25.97%	77.91%	77.55%	99.15%	135.92%	104.25%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	157.32	174.66	150.09	148.54	398.88	377.66	330.61	-11.63%
YoY %	-9.93%	16.37%	1.04%	-62.76%	5.62%	14.23%	-	-
Horiz. %	47.58%	52.83%	45.40%	44.93%	120.65%	114.23%	100.00%	-
EPS	5.43	16.88	16.09	20.43	52.41	35.63	32.22	-25.66%
YoY %	-67.83%	4.91%	-21.24%	-61.02%	47.10%	10.58%	-	-
Horiz. %	16.85%	52.39%	49.94%	63.41%	162.66%	110.58%	100.00%	-
DPS	5.00	7.50	10.00	7.61	24.32	13.00	12.00	-13.57%
YoY %	-33.33%	-25.00%	31.41%	-68.71%	87.08%	8.33%	-	-
Horiz. %	41.67%	62.50%	83.33%	63.42%	202.67%	108.33%	100.00%	-
NAPS	2.54	2.63	2.52	2.50	4.68	4.15	3.91	-6.93%
YoY %	-3.42%	4.37%	0.80%	-46.58%	12.77%	6.14%	-	-
Horiz. %	64.96%	67.26%	64.45%	63.94%	119.69%	106.14%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 3,570,342
RPS	156.77	173.49	148.22	145.40	160.63	145.12	125.28	3.80%
YoY %	-9.64%	17.05%	1.94%	-9.48%	10.69%	15.84%	-	-
Horiz. %	125.14%	138.48%	118.31%	116.06%	128.22%	115.84%	100.00%	-
EPS	5.41	16.77	15.89	19.99	21.11	13.69	12.21	-12.68%
YoY %	-67.74%	5.54%	-20.51%	-5.31%	54.20%	12.12%	-	-
Horiz. %	44.31%	137.35%	130.14%	163.72%	172.89%	112.12%	100.00%	-
DPS	4.98	7.43	9.81	7.45	9.79	4.95	4.55	1.51%
YoY %	-32.97%	-24.26%	31.68%	-23.90%	97.78%	8.79%	-	-
Horiz. %	109.45%	163.30%	215.60%	163.74%	215.16%	108.79%	100.00%	-
NAPS	2.5312	2.6122	2.4886	2.4471	1.8846	1.5947	1.4817	9.33%
YoY %	-3.10%	4.97%	1.70%	29.85%	18.18%	7.63%	-	-
Horiz. %	170.83%	176.30%	167.96%	165.15%	127.19%	107.63%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	1.80	3.30	3.21	3.22	6.47	5.78	4.72	-
P/RPS	1.14	1.89	2.14	2.17	1.62	1.53	1.43	-3.70%
YoY %	-39.68%	-11.68%	-1.38%	33.95%	5.88%	6.99%	-	-
Horiz. %	79.72%	132.17%	149.65%	151.75%	113.29%	106.99%	100.00%	-
P/EPS	33.17	19.55	19.94	15.76	12.35	16.22	14.65	14.58%
YoY %	69.67%	-1.96%	26.52%	27.61%	-23.86%	10.72%	-	-
Horiz. %	226.42%	133.45%	136.11%	107.58%	84.30%	110.72%	100.00%	-
EY	3.01	5.12	5.01	6.34	8.10	6.16	6.83	-12.75%
YoY %	-41.21%	2.20%	-20.98%	-21.73%	31.49%	-9.81%	-	-
Horiz. %	44.07%	74.96%	73.35%	92.83%	118.59%	90.19%	100.00%	-
DY	2.78	2.27	3.12	2.36	3.76	2.25	2.54	1.51%
YoY %	22.47%	-27.24%	32.20%	-37.23%	67.11%	-11.42%	-	-
Horiz. %	109.45%	89.37%	122.83%	92.91%	148.03%	88.58%	100.00%	-
P/NAPS	0.71	1.25	1.27	1.29	1.38	1.39	1.21	-8.49%
YoY %	-43.20%	-1.57%	-1.55%	-6.52%	-0.72%	14.88%	-	-
Horiz. %	58.68%	103.31%	104.96%	106.61%	114.05%	114.88%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	26/11/18	28/11/17	28/11/16	24/11/15	25/11/14	26/11/13	28/11/12	-
Price	1.82	3.07	3.23	3.31	6.70	5.59	5.04	-
P/RPS	1.16	1.76	2.15	2.23	1.68	1.48	1.52	-4.40%
YoY %	-34.09%	-18.14%	-3.59%	32.74%	13.51%	-2.63%	-	-
Horiz. %	76.32%	115.79%	141.45%	146.71%	110.53%	97.37%	100.00%	-
P/EPS	33.54	18.19	20.07	16.20	12.78	15.69	15.64	13.55%
YoY %	84.39%	-9.37%	23.89%	26.76%	-18.55%	0.32%	-	-
Horiz. %	214.45%	116.30%	128.32%	103.58%	81.71%	100.32%	100.00%	-
EY	2.98	5.50	4.98	6.17	7.82	6.37	6.39	-11.93%
YoY %	-45.82%	10.44%	-19.29%	-21.10%	22.76%	-0.31%	-	-
Horiz. %	46.64%	86.07%	77.93%	96.56%	122.38%	99.69%	100.00%	-
DY	2.75	2.44	3.10	2.30	3.63	2.33	2.38	2.43%
YoY %	12.70%	-21.29%	34.78%	-36.64%	55.79%	-2.10%	-	-
Horiz. %	115.55%	102.52%	130.25%	96.64%	152.52%	97.90%	100.00%	-
P/NAPS	0.72	1.17	1.28	1.32	1.43	1.35	1.29	-9.25%
YoY %	-38.46%	-8.59%	-3.03%	-7.69%	5.93%	4.65%	-	-
Horiz. %	55.81%	90.70%	99.22%	102.33%	110.85%	104.65%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 15:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-14 15:40:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-14 15:10:00

ADX

10 Mins

BUY

2024-05-14 15:10:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-14 15:10:00

TURTLE SYSTEM 55

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

386

YTLPOWR

YTL POWER INTERNATIONAL BHD

355

GENTING

GENTING BHD

353

PTRANS

PERAK TRANSIT BERHAD

332

MPI

MALAYSIAN PACIFIC INDUSTRIES

324

HLIND

HONG LEONG INDUSTRIES BHD

320

GENM

GENTING MALAYSIA BERHAD

273

TOPGLOV

TOP GLOVE CORPORATION BHD

260

PBBANK

PUBLIC BANK BHD

239

Daily Stocks

HSI-CXG

0.205

-0.005

284,738,100

MMAG-WC

0.135

-0.02

183,009,200

FPHB

0.41

+0.17

142,607,000

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.345

+0.06

85,101,900

MMAG

0.37

-0.005

80,074,400

HSI-CT2

0.095

-0.005

62,040,600

PDZ

0.04

+0.005

54,534,000

TOPGLOV

0.955

-0.01

42,495,000

0.23

+0.02

40,987,500

More active Stocks

MPI

32.92

+0.84

329,500

PTT

1.90

+0.33

3,102,500

UTDPLT

25.60

+0.24

300,200

BNASTRA

1.88

+0.18

2,547,300

CARLSBG

19.62

+0.18

230,900

FPHB

0.41

+0.17

142,607,000

MTEC

1.34

+0.17

15,412,600

CRESNDO

3.61

+0.16

1,002,800

YTL

3.53

+0.14

24,341,400

CANONE

3.16

+0.14

327,000

More gainer Stocks

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

KOBAY

2.31

-0.18

4,991,100

HLFG

17.56

-0.16

150,000

ALLIANZ

21.60

-0.16

79,400

SAM

5.69

-0.15

1,387,200

HLBANK

19.46

-0.14

224,400

GESHEN

4.16

-0.14

158,100

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.87

-0.12

12,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More