[IJM] QoQ Cumulative 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- 154.51%
YoY- 19.12%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,401,829 4,663,406 3,408,844 2,183,497 1,041,686 4,517,860 3,303,881 -43.56%
PBT 256,767 835,848 621,675 399,495 166,215 801,591 610,771 -43.91%
Tax -54,954 -273,643 -159,609 -101,216 -46,701 -251,105 -167,215 -52.40%
NP 201,813 562,205 462,066 298,279 119,514 550,486 443,556 -40.87%
-
NP to SH 164,337 420,892 356,462 226,091 88,833 409,076 325,041 -36.56%
-
Tax Rate 21.40% 32.74% 25.67% 25.34% 28.10% 31.33% 27.38% -
Total Cost 1,200,016 4,101,201 2,946,778 1,885,218 922,172 3,967,374 2,860,325 -43.98%
-
Net Worth 5,667,751 5,610,051 5,526,542 5,403,519 5,318,927 5,305,375 5,196,280 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 55,265 55,278 - 164,507 54,697 -
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 5,196,280 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 2.90% 7.50% 6.45% 4.18% 1.67% 7.71% 6.26% -
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 100.91 337.49 246.73 158.00 75.40 329.55 241.61 -44.15%
EPS 11.83 30.46 25.80 16.36 6.43 29.84 23.77 -37.22%
DPS 0.00 13.00 4.00 4.00 0.00 12.00 4.00 -
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 38.43 127.85 93.46 59.86 28.56 123.86 90.58 -43.56%
EPS 4.51 11.54 9.77 6.20 2.44 11.22 8.91 -36.51%
DPS 0.00 4.92 1.52 1.52 0.00 4.51 1.50 -
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 5.60 1.61 2.02 2.99 6.66 1.71 2.34 79.01%
P/EPS 47.76 17.89 19.30 28.85 78.07 18.87 23.77 59.29%
EY 2.09 5.59 5.18 3.47 1.28 5.30 4.21 -37.33%
DY 0.00 2.39 0.80 0.85 0.00 2.13 0.71 -
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 5.46 1.71 2.07 3.19 6.87 1.57 2.45 70.69%
P/EPS 46.58 18.91 19.81 30.81 80.56 17.36 24.91 51.83%
EY 2.15 5.29 5.05 3.25 1.24 5.76 4.02 -34.13%
DY 0.00 2.26 0.78 0.79 0.00 2.32 0.68 -
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