[IJM] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -11.44%
YoY- 2.89%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 5,807,329 5,626,920 5,607,316 4,663,406 4,545,125 4,366,994 4,166,744 24.69%
PBT 1,491,509 928,642 1,027,068 835,848 828,900 798,990 664,860 71.11%
Tax -238,182 -183,572 -219,816 -273,643 -212,812 -202,432 -186,804 17.53%
NP 1,253,326 745,070 807,252 562,205 616,088 596,558 478,056 89.79%
-
NP to SH 1,095,140 609,282 657,348 420,892 475,282 452,182 355,332 111.34%
-
Tax Rate 15.97% 19.77% 21.40% 32.74% 25.67% 25.34% 28.10% -
Total Cost 4,554,002 4,881,850 4,800,064 4,101,201 3,929,037 3,770,436 3,688,688 15.03%
-
Net Worth 6,299,808 5,791,388 5,667,751 5,610,051 5,526,542 5,403,519 5,318,927 11.90%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 74,664 111,641 - 179,632 73,687 110,557 - -
Div Payout % 6.82% 18.32% - 42.68% 15.50% 24.45% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 6,299,808 5,791,388 5,667,751 5,610,051 5,526,542 5,403,519 5,318,927 11.90%
NOSH 1,399,957 1,395,515 1,389,154 1,381,785 1,381,635 1,381,974 1,381,539 0.88%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 21.58% 13.24% 14.40% 12.06% 13.55% 13.66% 11.47% -
ROE 17.38% 10.52% 11.60% 7.50% 8.60% 8.37% 6.68% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 414.82 403.21 403.65 337.49 328.97 316.00 301.60 23.60%
EPS 78.23 43.66 47.32 30.46 34.40 32.72 25.72 109.50%
DPS 5.33 8.00 0.00 13.00 5.33 8.00 0.00 -
NAPS 4.50 4.15 4.08 4.06 4.00 3.91 3.85 10.92%
Adjusted Per Share Value based on latest NOSH - 1,382,618
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 165.89 160.74 160.18 133.22 129.84 124.75 119.03 24.69%
EPS 31.28 17.41 18.78 12.02 13.58 12.92 10.15 111.33%
DPS 2.13 3.19 0.00 5.13 2.10 3.16 0.00 -
NAPS 1.7996 1.6544 1.6191 1.6026 1.5787 1.5436 1.5194 11.90%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 5.88 5.78 5.65 5.45 4.98 4.72 5.02 -
P/RPS 1.42 1.43 1.40 1.61 1.51 1.49 1.66 -9.86%
P/EPS 7.52 13.24 11.94 17.89 14.48 14.43 19.52 -46.96%
EY 13.30 7.55 8.38 5.59 6.91 6.93 5.12 88.63%
DY 0.91 1.38 0.00 2.39 1.07 1.69 0.00 -
P/NAPS 1.31 1.39 1.38 1.34 1.25 1.21 1.30 0.51%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 26/11/13 27/08/13 28/05/13 26/02/13 28/11/12 28/08/12 -
Price 5.80 5.59 5.51 5.76 5.11 5.04 5.18 -
P/RPS 1.40 1.39 1.37 1.71 1.55 1.59 1.72 -12.79%
P/EPS 7.41 12.80 11.64 18.91 14.85 15.40 20.14 -48.56%
EY 13.49 7.81 8.59 5.29 6.73 6.49 4.97 94.22%
DY 0.92 1.43 0.00 2.26 1.04 1.59 0.00 -
P/NAPS 1.29 1.35 1.35 1.42 1.28 1.29 1.35 -2.97%

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