[IJM] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -1.09%
YoY- 46.49%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 5,293,369 5,023,549 4,663,406 4,622,823 4,569,839 4,525,755 4,517,860 11.12%
PBT 900,674 926,400 835,848 812,495 838,036 766,196 801,591 8.07%
Tax -264,213 -281,896 -273,643 -243,499 -254,099 -249,834 -251,105 3.44%
NP 636,461 644,504 562,205 568,996 583,937 516,362 550,486 10.14%
-
NP to SH 499,442 496,396 420,892 440,497 445,360 382,879 409,076 14.21%
-
Tax Rate 29.34% 30.43% 32.74% 29.97% 30.32% 32.61% 31.33% -
Total Cost 4,656,908 4,379,045 4,101,201 4,053,827 3,985,902 4,009,393 3,967,374 11.26%
-
Net Worth 5,816,799 5,667,751 5,613,429 5,524,195 5,404,620 5,318,927 5,348,938 5.74%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 180,501 179,725 179,725 165,862 165,862 165,454 165,454 5.96%
Div Payout % 36.14% 36.21% 42.70% 37.65% 37.24% 43.21% 40.45% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 5,816,799 5,667,751 5,613,429 5,524,195 5,404,620 5,318,927 5,348,938 5.74%
NOSH 1,401,638 1,389,154 1,382,618 1,381,048 1,382,255 1,381,539 1,382,154 0.93%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.02% 12.83% 12.06% 12.31% 12.78% 11.41% 12.18% -
ROE 8.59% 8.76% 7.50% 7.97% 8.24% 7.20% 7.65% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 377.66 361.63 337.29 334.73 330.61 327.59 326.87 10.09%
EPS 35.63 35.73 30.44 31.90 32.22 27.71 29.60 13.14%
DPS 13.00 13.00 13.00 12.00 12.00 12.00 11.97 5.65%
NAPS 4.15 4.08 4.06 4.00 3.91 3.85 3.87 4.76%
Adjusted Per Share Value based on latest NOSH - 1,381,048
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 145.12 137.72 127.85 126.74 125.28 124.08 123.86 11.12%
EPS 13.69 13.61 11.54 12.08 12.21 10.50 11.22 14.17%
DPS 4.95 4.93 4.93 4.55 4.55 4.54 4.54 5.92%
NAPS 1.5947 1.5538 1.539 1.5145 1.4817 1.4582 1.4664 5.74%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.78 5.65 5.45 4.98 4.72 5.02 5.63 -
P/RPS 1.53 1.56 1.62 1.49 1.43 1.53 1.72 -7.50%
P/EPS 16.22 15.81 17.90 15.61 14.65 18.11 19.02 -10.06%
EY 6.16 6.32 5.59 6.40 6.83 5.52 5.26 11.09%
DY 2.25 2.30 2.39 2.41 2.54 2.39 2.13 3.71%
P/NAPS 1.39 1.38 1.34 1.25 1.21 1.30 1.45 -2.77%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 27/08/13 28/05/13 26/02/13 28/11/12 28/08/12 29/05/12 -
Price 5.59 5.51 5.76 5.11 5.04 5.18 5.18 -
P/RPS 1.48 1.52 1.71 1.53 1.52 1.58 1.58 -4.26%
P/EPS 15.69 15.42 18.92 16.02 15.64 18.69 17.50 -7.01%
EY 6.37 6.49 5.29 6.24 6.39 5.35 5.71 7.55%
DY 2.33 2.36 2.26 2.35 2.38 2.32 2.31 0.57%
P/NAPS 1.35 1.35 1.42 1.28 1.29 1.35 1.34 0.49%

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