[IJM] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 155.06%
YoY- 85.0%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,650,984 1,542,037 1,411,631 1,401,829 1,254,562 1,225,347 1,141,811 27.89%
PBT 297,682 654,311 207,554 256,767 214,173 222,180 233,280 17.66%
Tax -162,021 -86,851 -36,832 -54,954 -114,034 -58,393 -54,515 106.85%
NP 135,661 567,460 170,722 201,813 100,139 163,787 178,765 -16.81%
-
NP to SH 8,244 516,714 140,304 164,337 64,430 130,371 137,258 -84.68%
-
Tax Rate 54.43% 13.27% 17.75% 21.40% 53.24% 26.28% 23.37% -
Total Cost 1,515,323 974,577 1,240,909 1,200,016 1,154,423 1,061,560 963,046 35.31%
-
Net Worth 6,708,910 6,342,643 5,816,799 5,667,751 5,613,429 5,524,195 5,404,620 15.51%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 298,489 - 56,065 - 124,435 - 55,290 208.05%
Div Payout % 3,620.69% - 39.96% - 193.13% - 40.28% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 6,708,910 6,342,643 5,816,799 5,667,751 5,613,429 5,524,195 5,404,620 15.51%
NOSH 1,421,379 1,409,476 1,401,638 1,389,154 1,382,618 1,381,048 1,382,255 1.87%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.22% 36.80% 12.09% 14.40% 7.98% 13.37% 15.66% -
ROE 0.12% 8.15% 2.41% 2.90% 1.15% 2.36% 2.54% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 116.15 109.40 100.71 100.91 90.74 88.73 82.60 25.54%
EPS 0.58 36.66 10.01 11.83 4.66 9.44 9.93 -84.97%
DPS 21.00 0.00 4.00 0.00 9.00 0.00 4.00 202.37%
NAPS 4.72 4.50 4.15 4.08 4.06 4.00 3.91 13.38%
Adjusted Per Share Value based on latest NOSH - 1,389,154
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 45.26 42.28 38.70 38.43 34.39 33.59 31.30 27.90%
EPS 0.23 14.17 3.85 4.51 1.77 3.57 3.76 -84.50%
DPS 8.18 0.00 1.54 0.00 3.41 0.00 1.52 207.41%
NAPS 1.8393 1.7389 1.5947 1.5538 1.539 1.5145 1.4817 15.51%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 6.14 5.88 5.78 5.65 5.45 4.98 4.72 -
P/RPS 5.29 5.37 5.74 5.60 6.01 5.61 5.71 -4.97%
P/EPS 1,058.62 16.04 57.74 47.76 116.95 52.75 47.53 693.11%
EY 0.09 6.23 1.73 2.09 0.86 1.90 2.10 -87.77%
DY 3.42 0.00 0.69 0.00 1.65 0.00 0.85 153.18%
P/NAPS 1.30 1.31 1.39 1.38 1.34 1.25 1.21 4.90%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 26/11/13 27/08/13 28/05/13 26/02/13 28/11/12 -
Price 6.60 5.80 5.59 5.51 5.76 5.11 5.04 -
P/RPS 5.68 5.30 5.55 5.46 6.35 5.76 6.10 -4.64%
P/EPS 1,137.93 15.82 55.84 46.58 123.61 54.13 50.76 696.56%
EY 0.09 6.32 1.79 2.15 0.81 1.85 1.97 -87.24%
DY 3.18 0.00 0.72 0.00 1.56 0.00 0.79 153.26%
P/NAPS 1.40 1.29 1.35 1.35 1.42 1.28 1.29 5.61%

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