[IJM] YoY TTM Result on 31-Mar-2014 [#4]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

27-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Mar-2014

Quarter

31-Mar-2014 [#4]

Profit Trend

QoQ- -6.34%

YoY- 97.1%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	6,065,335	5,128,198	5,448,282	6,006,481	4,663,406	4,517,860	3,720,717	8.47%
YoY %	18.27%	-5.87%	-9.29%	28.80%	3.22%	21.42%	-	-
Horiz. %	163.02%	137.83%	146.43%	161.43%	125.34%	121.42%	100.00%	-
PBT	1,010,010	1,155,797	1,019,357	1,416,314	835,848	801,591	659,731	7.34%
YoY %	-12.61%	13.38%	-28.03%	69.45%	4.27%	21.50%	-	-
Horiz. %	153.09%	175.19%	154.51%	214.68%	126.70%	121.50%	100.00%	-
Tax	-243,206	-274,262	-306,316	-340,658	-273,643	-251,105	-197,194	3.55%
YoY %	11.32%	10.46%	10.08%	-24.49%	-8.98%	-27.34%	-	-
Horiz. %	123.33%	139.08%	155.34%	172.75%	138.77%	127.34%	100.00%	-
NP	766,804	881,535	713,041	1,075,656	562,205	550,486	462,537	8.78%
YoY %	-13.01%	23.63%	-33.71%	91.33%	2.13%	19.01%	-	-
Horiz. %	165.78%	190.59%	154.16%	232.56%	121.55%	119.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	653,773	793,587	480,944	829,599	420,892	409,076	304,491	13.56%
YoY %	-17.62%	65.01%	-42.03%	97.10%	2.89%	34.35%	-	-
Horiz. %	214.71%	260.63%	157.95%	272.45%	138.23%	134.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.08%	23.73%	30.05%	24.05%	32.74%	31.33%	29.89%	-
YoY %	1.47%	-21.03%	24.95%	-26.54%	4.50%	4.82%	-	-
Horiz. %	80.56%	79.39%	100.54%	80.46%	109.53%	104.82%	100.00%	-
Total Cost	5,298,531	4,246,663	4,735,241	4,930,825	4,101,201	3,967,374	3,258,180	8.43%
YoY %	24.77%	-10.32%	-3.97%	20.23%	3.37%	21.77%	-	-
Horiz. %	162.62%	130.34%	145.33%	151.34%	125.87%	121.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,490,681	8,989,693	8,405,706	6,708,910	5,613,429	5,348,938	5,069,080	11.00%
YoY %	5.57%	6.95%	25.29%	19.52%	4.94%	5.52%	-	-
Horiz. %	187.23%	177.34%	165.82%	132.35%	110.74%	105.52%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	270,450	356,823	223,279	354,555	179,725	165,454	148,727	10.46%
YoY %	-24.21%	59.81%	-37.03%	97.28%	8.63%	11.25%	-	-
Horiz. %	181.84%	239.92%	150.13%	238.39%	120.84%	111.25%	100.00%	-
Div Payout %	41.37%	44.96%	46.43%	42.74%	42.70%	40.45%	48.84%	-
YoY %	-7.98%	-3.17%	8.63%	0.09%	5.56%	-17.18%	-	-
Horiz. %	84.71%	92.06%	95.07%	87.51%	87.43%	82.82%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	9,490,681	8,989,693	8,405,706	6,708,910	5,613,429	5,348,938	5,069,080	11.00%
YoY %	5.57%	6.95%	25.29%	19.52%	4.94%	5.52%	-	-
Horiz. %	187.23%	177.34%	165.82%	132.35%	110.74%	105.52%	100.00%	-
NOSH	3,608,623	3,567,338	1,495,677	1,421,379	1,382,618	1,382,154	1,355,369	17.71%
YoY %	1.16%	138.51%	5.23%	2.80%	0.03%	1.98%	-	-
Horiz. %	266.25%	263.20%	110.35%	104.87%	102.01%	101.98%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	12.64%	17.19%	13.09%	17.91%	12.06%	12.18%	12.43%	-
YoY %	-26.47%	31.32%	-26.91%	48.51%	-0.99%	-2.01%	-	-
Horiz. %	101.69%	138.29%	105.31%	144.09%	97.02%	97.99%	100.00%	-
ROE	6.89%	8.83%	5.72%	12.37%	7.50%	7.65%	6.01%	-
YoY %	-21.97%	54.37%	-53.76%	64.93%	-1.96%	27.29%	-	-
Horiz. %	114.64%	146.92%	95.17%	205.82%	124.79%	127.29%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	168.08	143.75	364.27	422.58	337.29	326.87	274.52	-7.84%
YoY %	16.93%	-60.54%	-13.80%	25.29%	3.19%	19.07%	-	-
Horiz. %	61.23%	52.36%	132.69%	153.93%	122.87%	119.07%	100.00%	-
EPS	18.12	22.25	32.16	58.37	30.44	29.60	22.47	-3.51%
YoY %	-18.56%	-30.81%	-44.90%	91.75%	2.84%	31.73%	-	-
Horiz. %	80.64%	99.02%	143.12%	259.77%	135.47%	131.73%	100.00%	-
DPS	7.50	10.00	14.93	24.94	13.00	11.97	11.00	-6.17%
YoY %	-25.00%	-33.02%	-40.14%	91.85%	8.60%	8.82%	-	-
Horiz. %	68.18%	90.91%	135.73%	226.73%	118.18%	108.82%	100.00%	-
NAPS	2.63	2.52	5.62	4.72	4.06	3.87	3.74	-5.69%
YoY %	4.37%	-55.16%	19.07%	16.26%	4.91%	3.48%	-	-
Horiz. %	70.32%	67.38%	150.27%	126.20%	108.56%	103.48%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,421,379
RPS	173.26	146.49	155.64	171.58	133.22	129.06	106.29	8.47%
YoY %	18.27%	-5.88%	-9.29%	28.79%	3.22%	21.42%	-	-
Horiz. %	163.01%	137.82%	146.43%	161.43%	125.34%	121.42%	100.00%	-
EPS	18.68	22.67	13.74	23.70	12.02	11.69	8.70	13.56%
YoY %	-17.60%	64.99%	-42.03%	97.17%	2.82%	34.37%	-	-
Horiz. %	214.71%	260.57%	157.93%	272.41%	138.16%	134.37%	100.00%	-
DPS	7.73	10.19	6.38	10.13	5.13	4.73	4.25	10.47%
YoY %	-24.14%	59.72%	-37.02%	97.47%	8.46%	11.29%	-	-
Horiz. %	181.88%	239.76%	150.12%	238.35%	120.71%	111.29%	100.00%	-
NAPS	2.7111	2.568	2.4012	1.9165	1.6036	1.528	1.4481	11.00%
YoY %	5.57%	6.95%	25.29%	19.51%	4.95%	5.52%	-	-
Horiz. %	187.22%	177.34%	165.82%	132.35%	110.74%	105.52%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	3.40	3.53	7.20	6.14	5.45	5.63	6.41	-
P/RPS	2.02	2.46	1.98	1.45	1.62	1.72	2.34	-2.41%
YoY %	-17.89%	24.24%	36.55%	-10.49%	-5.81%	-26.50%	-	-
Horiz. %	86.32%	105.13%	84.62%	61.97%	69.23%	73.50%	100.00%	-
P/EPS	18.77	15.87	22.39	10.52	17.90	19.02	28.53	-6.73%
YoY %	18.27%	-29.12%	112.83%	-41.23%	-5.89%	-33.33%	-	-
Horiz. %	65.79%	55.63%	78.48%	36.87%	62.74%	66.67%	100.00%	-
EY	5.33	6.30	4.47	9.51	5.59	5.26	3.50	7.25%
YoY %	-15.40%	40.94%	-53.00%	70.13%	6.27%	50.29%	-	-
Horiz. %	152.29%	180.00%	127.71%	271.71%	159.71%	150.29%	100.00%	-
DY	2.21	2.83	2.07	4.06	2.39	2.13	1.72	4.26%
YoY %	-21.91%	36.71%	-49.01%	69.87%	12.21%	23.84%	-	-
Horiz. %	128.49%	164.53%	120.35%	236.05%	138.95%	123.84%	100.00%	-
P/NAPS	1.29	1.40	1.28	1.30	1.34	1.45	1.71	-4.58%
YoY %	-7.86%	9.38%	-1.54%	-2.99%	-7.59%	-15.20%	-	-
Horiz. %	75.44%	81.87%	74.85%	76.02%	78.36%	84.80%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	25/05/17	26/05/16	26/05/15	27/05/14	28/05/13	29/05/12	27/05/11	-
Price	3.50	3.44	6.97	6.60	5.76	5.18	6.20	-
P/RPS	2.08	2.39	1.91	1.56	1.71	1.58	2.26	-1.37%
YoY %	-12.97%	25.13%	22.44%	-8.77%	8.23%	-30.09%	-	-
Horiz. %	92.04%	105.75%	84.51%	69.03%	75.66%	69.91%	100.00%	-
P/EPS	19.32	15.46	21.68	11.31	18.92	17.50	27.60	-5.76%
YoY %	24.97%	-28.69%	91.69%	-40.22%	8.11%	-36.59%	-	-
Horiz. %	70.00%	56.01%	78.55%	40.98%	68.55%	63.41%	100.00%	-
EY	5.18	6.47	4.61	8.84	5.29	5.71	3.62	6.14%
YoY %	-19.94%	40.35%	-47.85%	67.11%	-7.36%	57.73%	-	-
Horiz. %	143.09%	178.73%	127.35%	244.20%	146.13%	157.73%	100.00%	-
DY	2.14	2.91	2.14	3.78	2.26	2.31	1.77	3.21%
YoY %	-26.46%	35.98%	-43.39%	67.26%	-2.16%	30.51%	-	-
Horiz. %	120.90%	164.41%	120.90%	213.56%	127.68%	130.51%	100.00%	-
P/NAPS	1.33	1.37	1.24	1.40	1.42	1.34	1.66	-3.62%
YoY %	-2.92%	10.48%	-11.43%	-1.41%	5.97%	-19.28%	-	-
Horiz. %	80.12%	82.53%	74.70%	84.34%	85.54%	80.72%	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