[IJM] QoQ Quarter Result on 30-Jun-2012 [#1]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 5.71%
YoY- -22.77%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,254,562 1,225,347 1,141,811 1,041,686 1,213,979 1,172,363 1,097,727 9.30%
PBT 214,173 222,180 233,280 166,215 190,820 247,721 161,440 20.71%
Tax -114,034 -58,393 -54,515 -46,701 -83,890 -68,993 -50,250 72.60%
NP 100,139 163,787 178,765 119,514 106,930 178,728 111,190 -6.73%
-
NP to SH 64,430 130,371 137,258 88,833 84,035 135,234 74,777 -9.44%
-
Tax Rate 53.24% 26.28% 23.37% 28.10% 43.96% 27.85% 31.13% -
Total Cost 1,154,423 1,061,560 963,046 922,172 1,107,049 993,635 986,537 11.03%
-
Net Worth 5,613,429 5,524,195 5,404,620 5,318,927 5,348,938 5,238,421 5,172,647 5.59%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 124,435 - 55,290 - 110,572 - 54,882 72.50%
Div Payout % 193.13% - 40.28% - 131.58% - 73.39% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 5,613,429 5,524,195 5,404,620 5,318,927 5,348,938 5,238,421 5,172,647 5.59%
NOSH 1,382,618 1,381,048 1,382,255 1,381,539 1,382,154 1,378,532 1,372,055 0.51%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.98% 13.37% 15.66% 11.47% 8.81% 15.25% 10.13% -
ROE 1.15% 2.36% 2.54% 1.67% 1.57% 2.58% 1.45% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 90.74 88.73 82.60 75.40 87.83 85.04 80.01 8.74%
EPS 4.66 9.44 9.93 6.43 6.08 9.81 5.45 -9.90%
DPS 9.00 0.00 4.00 0.00 8.00 0.00 4.00 71.62%
NAPS 4.06 4.00 3.91 3.85 3.87 3.80 3.77 5.05%
Adjusted Per Share Value based on latest NOSH - 1,381,539
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 35.84 35.00 32.62 29.76 34.68 33.49 31.36 9.30%
EPS 1.84 3.72 3.92 2.54 2.40 3.86 2.14 -9.57%
DPS 3.55 0.00 1.58 0.00 3.16 0.00 1.57 72.18%
NAPS 1.6036 1.5781 1.5439 1.5194 1.528 1.4964 1.4776 5.60%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 5.45 4.98 4.72 5.02 5.63 5.65 5.00 -
P/RPS 6.01 5.61 5.71 6.66 6.41 6.64 6.25 -2.57%
P/EPS 116.95 52.75 47.53 78.07 92.60 57.59 91.74 17.55%
EY 0.86 1.90 2.10 1.28 1.08 1.74 1.09 -14.60%
DY 1.65 0.00 0.85 0.00 1.42 0.00 0.80 61.95%
P/NAPS 1.34 1.25 1.21 1.30 1.45 1.49 1.33 0.50%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 26/02/13 28/11/12 28/08/12 29/05/12 22/02/12 25/11/11 -
Price 5.76 5.11 5.04 5.18 5.18 5.92 5.60 -
P/RPS 6.35 5.76 6.10 6.87 5.90 6.96 7.00 -6.28%
P/EPS 123.61 54.13 50.76 80.56 85.20 60.35 102.75 13.10%
EY 0.81 1.85 1.97 1.24 1.17 1.66 0.97 -11.31%
DY 1.56 0.00 0.79 0.00 1.54 0.00 0.71 68.92%
P/NAPS 1.42 1.28 1.29 1.35 1.34 1.56 1.49 -3.15%

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