[IJM] QoQ Quarter Result on 31-Mar-2012 [#4]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -37.86%
YoY- 445.21%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,225,347 1,141,811 1,041,686 1,213,979 1,172,363 1,097,727 1,033,791 11.94%
PBT 222,180 233,280 166,215 190,820 247,721 161,440 201,610 6.65%
Tax -58,393 -54,515 -46,701 -83,890 -68,993 -50,250 -47,972 13.93%
NP 163,787 178,765 119,514 106,930 178,728 111,190 153,638 4.33%
-
NP to SH 130,371 137,258 88,833 84,035 135,234 74,777 115,030 8.66%
-
Tax Rate 26.28% 23.37% 28.10% 43.96% 27.85% 31.13% 23.79% -
Total Cost 1,061,560 963,046 922,172 1,107,049 993,635 986,537 880,153 13.24%
-
Net Worth 5,524,195 5,404,620 5,318,927 5,348,938 5,238,421 5,172,647 5,014,821 6.63%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 55,290 - 110,572 - 54,882 - -
Div Payout % - 40.28% - 131.58% - 73.39% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 5,524,195 5,404,620 5,318,927 5,348,938 5,238,421 5,172,647 5,014,821 6.63%
NOSH 1,381,048 1,382,255 1,381,539 1,382,154 1,378,532 1,372,055 1,351,703 1.43%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.37% 15.66% 11.47% 8.81% 15.25% 10.13% 14.86% -
ROE 2.36% 2.54% 1.67% 1.57% 2.58% 1.45% 2.29% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 88.73 82.60 75.40 87.83 85.04 80.01 76.48 10.36%
EPS 9.44 9.93 6.43 6.08 9.81 5.45 8.51 7.12%
DPS 0.00 4.00 0.00 8.00 0.00 4.00 0.00 -
NAPS 4.00 3.91 3.85 3.87 3.80 3.77 3.71 5.12%
Adjusted Per Share Value based on latest NOSH - 1,382,154
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 33.59 31.30 28.56 33.28 32.14 30.09 28.34 11.93%
EPS 3.57 3.76 2.44 2.30 3.71 2.05 3.15 8.66%
DPS 0.00 1.52 0.00 3.03 0.00 1.50 0.00 -
NAPS 1.5145 1.4817 1.4582 1.4664 1.4361 1.4181 1.3748 6.63%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.98 4.72 5.02 5.63 5.65 5.00 6.45 -
P/RPS 5.61 5.71 6.66 6.41 6.64 6.25 8.43 -23.68%
P/EPS 52.75 47.53 78.07 92.60 57.59 91.74 75.79 -21.37%
EY 1.90 2.10 1.28 1.08 1.74 1.09 1.32 27.34%
DY 0.00 0.85 0.00 1.42 0.00 0.80 0.00 -
P/NAPS 1.25 1.21 1.30 1.45 1.49 1.33 1.74 -19.70%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 28/08/12 29/05/12 22/02/12 25/11/11 24/08/11 -
Price 5.11 5.04 5.18 5.18 5.92 5.60 5.81 -
P/RPS 5.76 6.10 6.87 5.90 6.96 7.00 7.60 -16.80%
P/EPS 54.13 50.76 80.56 85.20 60.35 102.75 68.27 -14.27%
EY 1.85 1.97 1.24 1.17 1.66 0.97 1.46 17.01%
DY 0.00 0.79 0.00 1.54 0.00 0.71 0.00 -
P/NAPS 1.28 1.29 1.35 1.34 1.56 1.49 1.57 -12.67%

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