[IJM] QoQ Quarter Result on 31-Dec-2011 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 80.85%
YoY- 5.68%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,141,811 1,041,686 1,213,979 1,172,363 1,097,727 1,033,791 1,047,782 5.88%
PBT 233,280 166,215 190,820 247,721 161,440 201,610 70,895 120.74%
Tax -54,515 -46,701 -83,890 -68,993 -50,250 -47,972 -69,675 -15.05%
NP 178,765 119,514 106,930 178,728 111,190 153,638 1,220 2654.24%
-
NP to SH 137,258 88,833 84,035 135,234 74,777 115,030 -24,343 -
-
Tax Rate 23.37% 28.10% 43.96% 27.85% 31.13% 23.79% 98.28% -
Total Cost 963,046 922,172 1,107,049 993,635 986,537 880,153 1,046,562 -5.37%
-
Net Worth 5,404,620 5,318,927 5,348,938 5,238,421 5,172,647 5,014,821 5,069,080 4.35%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 55,290 - 110,572 - 54,882 - 94,875 -30.16%
Div Payout % 40.28% - 131.58% - 73.39% - 0.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 5,404,620 5,318,927 5,348,938 5,238,421 5,172,647 5,014,821 5,069,080 4.35%
NOSH 1,382,255 1,381,539 1,382,154 1,378,532 1,372,055 1,351,703 1,355,369 1.31%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 15.66% 11.47% 8.81% 15.25% 10.13% 14.86% 0.12% -
ROE 2.54% 1.67% 1.57% 2.58% 1.45% 2.29% -0.48% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 82.60 75.40 87.83 85.04 80.01 76.48 77.31 4.49%
EPS 9.93 6.43 6.08 9.81 5.45 8.51 -1.80 -
DPS 4.00 0.00 8.00 0.00 4.00 0.00 7.00 -31.06%
NAPS 3.91 3.85 3.87 3.80 3.77 3.71 3.74 2.99%
Adjusted Per Share Value based on latest NOSH - 1,378,532
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 32.62 29.76 34.68 33.49 31.36 29.53 29.93 5.88%
EPS 3.92 2.54 2.40 3.86 2.14 3.29 -0.70 -
DPS 1.58 0.00 3.16 0.00 1.57 0.00 2.71 -30.14%
NAPS 1.5439 1.5194 1.528 1.4964 1.4776 1.4326 1.4481 4.35%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 4.72 5.02 5.63 5.65 5.00 6.45 6.41 -
P/RPS 5.71 6.66 6.41 6.64 6.25 8.43 8.29 -21.95%
P/EPS 47.53 78.07 92.60 57.59 91.74 75.79 -356.90 -
EY 2.10 1.28 1.08 1.74 1.09 1.32 -0.28 -
DY 0.85 0.00 1.42 0.00 0.80 0.00 1.09 -15.23%
P/NAPS 1.21 1.30 1.45 1.49 1.33 1.74 1.71 -20.54%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 29/05/12 22/02/12 25/11/11 24/08/11 27/05/11 -
Price 5.04 5.18 5.18 5.92 5.60 5.81 6.20 -
P/RPS 6.10 6.87 5.90 6.96 7.00 7.60 8.02 -16.63%
P/EPS 50.76 80.56 85.20 60.35 102.75 68.27 -345.20 -
EY 1.97 1.24 1.17 1.66 0.97 1.46 -0.29 -
DY 0.79 0.00 1.54 0.00 0.71 0.00 1.13 -21.17%
P/NAPS 1.29 1.35 1.34 1.56 1.49 1.57 1.66 -15.43%

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