[IJM] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 85.38%
YoY- 34.74%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,373,038 6,006,481 4,355,497 2,813,460 1,401,829 4,663,406 3,408,844 -45.55%
PBT 258,636 1,416,314 1,118,632 464,321 256,767 835,848 621,675 -44.36%
Tax -73,206 -340,658 -178,637 -91,786 -54,954 -273,643 -159,609 -40.61%
NP 185,430 1,075,656 939,995 372,535 201,813 562,205 462,066 -45.68%
-
NP to SH 133,386 829,599 821,355 304,641 164,337 420,892 356,462 -48.16%
-
Tax Rate 28.30% 24.05% 15.97% 19.77% 21.40% 32.74% 25.67% -
Total Cost 1,187,608 4,930,825 3,415,502 2,440,925 1,200,016 4,101,201 2,946,778 -45.52%
-
Net Worth 6,633,172 6,630,049 6,299,808 5,791,388 5,667,751 5,610,051 5,526,542 12.97%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 351,167 55,998 55,820 - 179,632 55,265 -
Div Payout % - 42.33% 6.82% 18.32% - 42.68% 15.50% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 6,633,172 6,630,049 6,299,808 5,791,388 5,667,751 5,610,051 5,526,542 12.97%
NOSH 1,445,135 1,404,671 1,399,957 1,395,515 1,389,154 1,381,785 1,381,635 3.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.51% 17.91% 21.58% 13.24% 14.40% 12.06% 13.55% -
ROE 2.01% 12.51% 13.04% 5.26% 2.90% 7.50% 6.45% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 95.01 427.61 311.12 201.61 100.91 337.49 246.73 -47.16%
EPS 9.23 59.06 58.67 21.83 11.83 30.46 25.80 -49.69%
DPS 0.00 25.00 4.00 4.00 0.00 13.00 4.00 -
NAPS 4.59 4.72 4.50 4.15 4.08 4.06 4.00 9.63%
Adjusted Per Share Value based on latest NOSH - 1,401,638
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 39.22 171.58 124.42 80.37 40.05 133.22 97.38 -45.55%
EPS 3.81 23.70 23.46 8.70 4.69 12.02 10.18 -48.15%
DPS 0.00 10.03 1.60 1.59 0.00 5.13 1.58 -
NAPS 1.8949 1.894 1.7996 1.6544 1.6191 1.6026 1.5787 12.98%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 6.70 6.14 5.88 5.78 5.65 5.45 4.98 -
P/RPS 7.05 1.44 1.89 2.87 5.60 1.61 2.02 130.61%
P/EPS 72.59 10.40 10.02 26.48 47.76 17.89 19.30 142.43%
EY 1.38 9.62 9.98 3.78 2.09 5.59 5.18 -58.69%
DY 0.00 4.07 0.68 0.69 0.00 2.39 0.80 -
P/NAPS 1.46 1.30 1.31 1.39 1.38 1.34 1.25 10.93%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 27/02/14 26/11/13 27/08/13 28/05/13 26/02/13 -
Price 6.57 6.60 5.80 5.59 5.51 5.76 5.11 -
P/RPS 6.91 1.54 1.86 2.77 5.46 1.71 2.07 123.85%
P/EPS 71.18 11.18 9.89 25.61 46.58 18.91 19.81 135.14%
EY 1.40 8.95 10.12 3.91 2.15 5.29 5.05 -57.58%
DY 0.00 3.79 0.69 0.72 0.00 2.26 0.78 -
P/NAPS 1.43 1.40 1.29 1.35 1.35 1.42 1.28 7.68%

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