[IJM] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 27.26%
YoY- 19.12%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 5,607,316 4,663,406 4,545,125 4,366,994 4,166,744 4,517,860 4,405,174 17.46%
PBT 1,027,068 835,848 828,900 798,990 664,860 801,591 814,361 16.74%
Tax -219,816 -273,643 -212,812 -202,432 -186,804 -251,105 -222,953 -0.94%
NP 807,252 562,205 616,088 596,558 478,056 550,486 591,408 23.07%
-
NP to SH 657,348 420,892 475,282 452,182 355,332 409,076 433,388 32.04%
-
Tax Rate 21.40% 32.74% 25.67% 25.34% 28.10% 31.33% 27.38% -
Total Cost 4,800,064 4,101,201 3,929,037 3,770,436 3,688,688 3,967,374 3,813,766 16.58%
-
Net Worth 5,667,751 5,610,051 5,526,542 5,403,519 5,318,927 5,305,375 5,196,279 5.96%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 179,632 73,687 110,557 - 164,507 72,930 -
Div Payout % - 42.68% 15.50% 24.45% - 40.21% 16.83% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 5,667,751 5,610,051 5,526,542 5,403,519 5,318,927 5,305,375 5,196,279 5.96%
NOSH 1,389,154 1,381,785 1,381,635 1,381,974 1,381,539 1,370,898 1,367,442 1.05%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 14.40% 12.06% 13.55% 13.66% 11.47% 12.18% 13.43% -
ROE 11.60% 7.50% 8.60% 8.37% 6.68% 7.71% 8.34% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 403.65 337.49 328.97 316.00 301.60 329.55 322.15 16.24%
EPS 47.32 30.46 34.40 32.72 25.72 29.84 31.69 30.67%
DPS 0.00 13.00 5.33 8.00 0.00 12.00 5.33 -
NAPS 4.08 4.06 4.00 3.91 3.85 3.87 3.80 4.85%
Adjusted Per Share Value based on latest NOSH - 1,382,255
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 153.73 127.85 124.61 119.72 114.23 123.86 120.77 17.47%
EPS 18.02 11.54 13.03 12.40 9.74 11.22 11.88 32.04%
DPS 0.00 4.92 2.02 3.03 0.00 4.51 2.00 -
NAPS 1.5538 1.538 1.5151 1.4814 1.4582 1.4545 1.4246 5.96%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 5.65 5.45 4.98 4.72 5.02 5.63 5.65 -
P/RPS 1.40 1.61 1.51 1.49 1.66 1.71 1.75 -13.83%
P/EPS 11.94 17.89 14.48 14.43 19.52 18.87 17.83 -23.47%
EY 8.38 5.59 6.91 6.93 5.12 5.30 5.61 30.70%
DY 0.00 2.39 1.07 1.69 0.00 2.13 0.94 -
P/NAPS 1.38 1.34 1.25 1.21 1.30 1.45 1.49 -4.98%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 28/05/13 26/02/13 28/11/12 28/08/12 29/05/12 22/02/12 -
Price 5.51 5.76 5.11 5.04 5.18 5.18 5.92 -
P/RPS 1.37 1.71 1.55 1.59 1.72 1.57 1.84 -17.86%
P/EPS 11.64 18.91 14.85 15.40 20.14 17.36 18.68 -27.06%
EY 8.59 5.29 6.73 6.49 4.97 5.76 5.35 37.15%
DY 0.00 2.26 1.04 1.59 0.00 2.32 0.90 -
P/NAPS 1.35 1.42 1.28 1.29 1.35 1.34 1.56 -9.19%

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