[IJM] YoY TTM Result on 31-Mar-2017 [#4]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

25-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

31-Mar-2017 [#4]

Profit Trend

QoQ- 41.51%

YoY- -17.62%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
TTM Result
Revenue	6,605,101	5,655,661	6,026,948	6,065,335	5,128,198	5,448,282	6,006,481	1.59%
YoY %	16.79%	-6.16%	-0.63%	18.27%	-5.87%	-9.29%	-	-
Horiz. %	109.97%	94.16%	100.34%	100.98%	85.38%	90.71%	100.00%	-
PBT	517,765	647,488	629,559	1,010,010	1,155,797	1,019,357	1,416,314	-15.42%
YoY %	-20.03%	2.85%	-37.67%	-12.61%	13.38%	-28.03%	-	-
Horiz. %	36.56%	45.72%	44.45%	71.31%	81.61%	71.97%	100.00%	-
Tax	-189,579	-206,779	-238,870	-243,206	-274,262	-306,316	-340,658	-9.29%
YoY %	8.32%	13.43%	1.78%	11.32%	10.46%	10.08%	-	-
Horiz. %	55.65%	60.70%	70.12%	71.39%	80.51%	89.92%	100.00%	-
NP	328,186	440,709	390,689	766,804	881,535	713,041	1,075,656	-17.93%
YoY %	-25.53%	12.80%	-49.05%	-13.01%	23.63%	-33.71%	-	-
Horiz. %	30.51%	40.97%	36.32%	71.29%	81.95%	66.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	250,590	418,916	349,809	653,773	793,587	480,944	829,599	-18.07%
YoY %	-40.18%	19.76%	-46.49%	-17.62%	65.01%	-42.03%	-	-
Horiz. %	30.21%	50.50%	42.17%	78.81%	95.66%	57.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.61%	31.94%	37.94%	24.08%	23.73%	30.05%	24.05%	-
YoY %	14.62%	-15.81%	57.56%	1.47%	-21.03%	24.95%	-	-
Horiz. %	152.22%	132.81%	157.75%	100.12%	98.67%	124.95%	100.00%	-
Total Cost	6,276,915	5,214,952	5,636,259	5,298,531	4,246,663	4,735,241	4,930,825	4.10%
YoY %	20.36%	-7.47%	6.37%	24.77%	-10.32%	-3.97%	-	-
Horiz. %	127.30%	105.76%	114.31%	107.46%	86.12%	96.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,618,048	9,536,001	9,507,036	9,490,681	8,989,693	8,405,706	6,708,910	6.18%
YoY %	0.86%	0.30%	0.17%	5.57%	6.95%	25.29%	-	-
Horiz. %	143.36%	142.14%	141.71%	141.46%	134.00%	125.29%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	108,883	145,214	217,547	270,450	356,823	223,279	354,555	-17.84%
YoY %	-25.02%	-33.25%	-19.56%	-24.21%	59.81%	-37.03%	-	-
Horiz. %	30.71%	40.96%	61.36%	76.28%	100.64%	62.97%	100.00%	-
Div Payout %	43.45%	34.66%	62.19%	41.37%	44.96%	46.43%	42.74%	-
YoY %	25.36%	-44.27%	50.33%	-7.98%	-3.17%	8.63%	-	-
Horiz. %	101.66%	81.09%	145.51%	96.79%	105.19%	108.63%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	9,618,048	9,536,001	9,507,036	9,490,681	8,989,693	8,405,706	6,708,910	6.18%
YoY %	0.86%	0.30%	0.17%	5.57%	6.95%	25.29%	-	-
Horiz. %	143.36%	142.14%	141.71%	141.46%	134.00%	125.29%	100.00%	-
NOSH	3,639,288	3,635,687	3,628,678	3,608,623	3,567,338	1,495,677	1,421,379	16.94%
YoY %	0.10%	0.19%	0.56%	1.16%	138.51%	5.23%	-	-
Horiz. %	256.04%	255.79%	255.29%	253.88%	250.98%	105.23%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	4.97%	7.79%	6.48%	12.64%	17.19%	13.09%	17.91%	-
YoY %	-36.20%	20.22%	-48.73%	-26.47%	31.32%	-26.91%	-	-
Horiz. %	27.75%	43.50%	36.18%	70.58%	95.98%	73.09%	100.00%	-
ROE	2.61%	4.39%	3.68%	6.89%	8.83%	5.72%	12.37%	-
YoY %	-40.55%	19.29%	-46.59%	-21.97%	54.37%	-53.76%	-	-
Horiz. %	21.10%	35.49%	29.75%	55.70%	71.38%	46.24%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	181.99	155.98	166.09	168.08	143.75	364.27	422.58	-13.08%
YoY %	16.68%	-6.09%	-1.18%	16.93%	-60.54%	-13.80%	-	-
Horiz. %	43.07%	36.91%	39.30%	39.77%	34.02%	86.20%	100.00%	-
EPS	6.90	11.55	9.64	18.12	22.25	32.16	58.37	-29.92%
YoY %	-40.26%	19.81%	-46.80%	-18.56%	-30.81%	-44.90%	-	-
Horiz. %	11.82%	19.79%	16.52%	31.04%	38.12%	55.10%	100.00%	-
DPS	3.00	4.00	6.00	7.50	10.00	14.93	24.94	-29.71%
YoY %	-25.00%	-33.33%	-20.00%	-25.00%	-33.02%	-40.14%	-	-
Horiz. %	12.03%	16.04%	24.06%	30.07%	40.10%	59.86%	100.00%	-
NAPS	2.65	2.63	2.62	2.63	2.52	5.62	4.72	-9.16%
YoY %	0.76%	0.38%	-0.38%	4.37%	-55.16%	19.07%	-	-
Horiz. %	56.14%	55.72%	55.51%	55.72%	53.39%	119.07%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 3,608,623
RPS	188.68	161.56	172.17	173.26	146.49	155.64	171.58	1.59%
YoY %	16.79%	-6.16%	-0.63%	18.27%	-5.88%	-9.29%	-	-
Horiz. %	109.97%	94.16%	100.34%	100.98%	85.38%	90.71%	100.00%	-
EPS	7.16	11.97	9.99	18.68	22.67	13.74	23.70	-18.07%
YoY %	-40.18%	19.82%	-46.52%	-17.60%	64.99%	-42.03%	-	-
Horiz. %	30.21%	50.51%	42.15%	78.82%	95.65%	57.97%	100.00%	-
DPS	3.11	4.15	6.21	7.73	10.19	6.38	10.13	-17.85%
YoY %	-25.06%	-33.17%	-19.66%	-24.14%	59.72%	-37.02%	-	-
Horiz. %	30.70%	40.97%	61.30%	76.31%	100.59%	62.98%	100.00%	-
NAPS	2.7475	2.7241	2.7158	2.7111	2.568	2.4012	1.9165	6.18%
YoY %	0.86%	0.31%	0.17%	5.57%	6.95%	25.29%	-	-
Horiz. %	143.36%	142.14%	141.71%	141.46%	133.99%	125.29%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	1.59	2.22	2.68	3.40	3.53	7.20	6.14	-
P/RPS	0.87	1.42	1.61	2.02	2.46	1.98	1.45	-8.15%
YoY %	-38.73%	-11.80%	-20.30%	-17.89%	24.24%	36.55%	-	-
Horiz. %	60.00%	97.93%	111.03%	139.31%	169.66%	136.55%	100.00%	-
P/EPS	23.03	19.21	27.80	18.77	15.87	22.39	10.52	13.93%
YoY %	19.89%	-30.90%	48.11%	18.27%	-29.12%	112.83%	-	-
Horiz. %	218.92%	182.60%	264.26%	178.42%	150.86%	212.83%	100.00%	-
EY	4.34	5.20	3.60	5.33	6.30	4.47	9.51	-12.24%
YoY %	-16.54%	44.44%	-32.46%	-15.40%	40.94%	-53.00%	-	-
Horiz. %	45.64%	54.68%	37.85%	56.05%	66.25%	47.00%	100.00%	-
DY	1.89	1.80	2.24	2.21	2.83	2.07	4.06	-11.95%
YoY %	5.00%	-19.64%	1.36%	-21.91%	36.71%	-49.01%	-	-
Horiz. %	46.55%	44.33%	55.17%	54.43%	69.70%	50.99%	100.00%	-
P/NAPS	0.60	0.84	1.02	1.29	1.40	1.28	1.30	-12.08%
YoY %	-28.57%	-17.65%	-20.93%	-7.86%	9.38%	-1.54%	-	-
Horiz. %	46.15%	64.62%	78.46%	99.23%	107.69%	98.46%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	26/06/20	29/05/19	30/05/18	25/05/17	26/05/16	26/05/15	27/05/14	-
Price	1.80	2.01	1.84	3.50	3.44	6.97	6.60	-
P/RPS	0.99	1.29	1.11	2.08	2.39	1.91	1.56	-7.29%
YoY %	-23.26%	16.22%	-46.63%	-12.97%	25.13%	22.44%	-	-
Horiz. %	63.46%	82.69%	71.15%	133.33%	153.21%	122.44%	100.00%	-
P/EPS	26.07	17.40	19.09	19.32	15.46	21.68	11.31	14.91%
YoY %	49.83%	-8.85%	-1.19%	24.97%	-28.69%	91.69%	-	-
Horiz. %	230.50%	153.85%	168.79%	170.82%	136.69%	191.69%	100.00%	-
EY	3.84	5.75	5.24	5.18	6.47	4.61	8.84	-12.96%
YoY %	-33.22%	9.73%	1.16%	-19.94%	40.35%	-47.85%	-	-
Horiz. %	43.44%	65.05%	59.28%	58.60%	73.19%	52.15%	100.00%	-
DY	1.67	1.99	3.26	2.14	2.91	2.14	3.78	-12.71%
YoY %	-16.08%	-38.96%	52.34%	-26.46%	35.98%	-43.39%	-	-
Horiz. %	44.18%	52.65%	86.24%	56.61%	76.98%	56.61%	100.00%	-
P/NAPS	0.68	0.76	0.70	1.33	1.37	1.24	1.40	-11.32%
YoY %	-10.53%	8.57%	-47.37%	-2.92%	10.48%	-11.43%	-	-
Horiz. %	48.57%	54.29%	50.00%	95.00%	97.86%	88.57%	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