[IJM] QoQ Cumulative 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- 18.07%
YoY- 2.89%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 4,355,497 2,813,460 1,401,829 4,663,406 3,408,844 2,183,497 1,041,686 158.86%
PBT 1,118,632 464,321 256,767 835,848 621,675 399,495 166,215 255.22%
Tax -178,637 -91,786 -54,954 -273,643 -159,609 -101,216 -46,701 143.98%
NP 939,995 372,535 201,813 562,205 462,066 298,279 119,514 294.00%
-
NP to SH 821,355 304,641 164,337 420,892 356,462 226,091 88,833 338.74%
-
Tax Rate 15.97% 19.77% 21.40% 32.74% 25.67% 25.34% 28.10% -
Total Cost 3,415,502 2,440,925 1,200,016 4,101,201 2,946,778 1,885,218 922,172 138.81%
-
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 55,998 55,820 - 179,632 55,265 55,278 - -
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 13.04% 5.26% 2.90% 7.50% 6.45% 4.18% 1.67% -
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 311.12 201.61 100.91 337.49 246.73 158.00 75.40 156.59%
EPS 58.67 21.83 11.83 30.46 25.80 16.36 6.43 334.89%
DPS 4.00 4.00 0.00 13.00 4.00 4.00 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 124.42 80.37 40.05 133.22 97.38 62.37 29.76 158.84%
EPS 23.46 8.70 4.69 12.02 10.18 6.46 2.54 338.43%
DPS 1.60 1.59 0.00 5.13 1.58 1.58 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 1.89 2.87 5.60 1.61 2.02 2.99 6.66 -56.71%
P/EPS 10.02 26.48 47.76 17.89 19.30 28.85 78.07 -74.46%
EY 9.98 3.78 2.09 5.59 5.18 3.47 1.28 291.73%
DY 0.68 0.69 0.00 2.39 0.80 0.85 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 1.86 2.77 5.46 1.71 2.07 3.19 6.87 -58.04%
P/EPS 9.89 25.61 46.58 18.91 19.81 30.81 80.56 -75.20%
EY 10.12 3.91 2.15 5.29 5.05 3.25 1.24 303.81%
DY 0.69 0.72 0.00 2.26 0.78 0.79 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