[IJM] YoY Annual (Unaudited) Result on 31-Mar-2013 [#4]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

28-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Mar-2013

Quarter

31-Mar-2013 [#4]

Profit Trend

YoY- 2.89%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Annual (Unaudited) Result
Revenue	5,128,198	5,448,282	6,006,481	4,663,406	4,517,860	3,720,717	4,013,530	4.16%
YoY %	-5.87%	-9.29%	28.80%	3.22%	21.42%	-7.30%	-	-
Horiz. %	127.77%	135.75%	149.66%	116.19%	112.57%	92.70%	100.00%	-
PBT	1,155,797	1,019,357	1,416,314	835,848	801,591	659,731	578,024	12.23%
YoY %	13.38%	-28.03%	69.45%	4.27%	21.50%	14.14%	-	-
Horiz. %	199.96%	176.35%	245.03%	144.60%	138.68%	114.14%	100.00%	-
Tax	-274,262	-306,316	-340,658	-273,643	-251,105	-197,194	-154,860	9.98%
YoY %	10.46%	10.08%	-24.49%	-8.98%	-27.34%	-27.34%	-	-
Horiz. %	177.10%	197.80%	219.98%	176.70%	162.15%	127.34%	100.00%	-
NP	881,535	713,041	1,075,656	562,205	550,486	462,537	423,164	12.99%
YoY %	23.63%	-33.71%	91.33%	2.13%	19.01%	9.30%	-	-
Horiz. %	208.32%	168.50%	254.19%	132.86%	130.09%	109.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	793,587	480,944	829,599	420,892	409,076	304,491	332,580	15.58%
YoY %	65.01%	-42.03%	97.10%	2.89%	34.35%	-8.45%	-	-
Horiz. %	238.62%	144.61%	249.44%	126.55%	123.00%	91.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.73%	30.05%	24.05%	32.74%	31.33%	29.89%	26.79%	-
YoY %	-21.03%	24.95%	-26.54%	4.50%	4.82%	11.57%	-	-
Horiz. %	88.58%	112.17%	89.77%	122.21%	116.95%	111.57%	100.00%	-
Total Cost	4,246,663	4,735,241	4,930,825	4,101,201	3,967,374	3,258,180	3,590,366	2.83%
YoY %	-10.32%	-3.97%	20.23%	3.37%	21.77%	-9.25%	-	-
Horiz. %	118.28%	131.89%	137.33%	114.23%	110.50%	90.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,000,176	8,283,497	6,630,049	5,610,051	5,305,375	4,978,684	5,092,260	9.94%
YoY %	8.65%	24.94%	18.18%	5.74%	6.56%	-2.23%	-	-
Horiz. %	176.74%	162.67%	130.20%	110.17%	104.19%	97.77%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	357,149	221,089	351,167	179,632	164,507	148,014	145,116	16.17%
YoY %	61.54%	-37.04%	95.49%	9.19%	11.14%	2.00%	-	-
Horiz. %	246.11%	152.35%	241.99%	123.79%	113.36%	102.00%	100.00%	-
Div Payout %	45.00%	45.97%	42.33%	42.68%	40.21%	48.61%	43.63%	-
YoY %	-2.11%	8.60%	-0.82%	6.14%	-17.28%	11.41%	-	-
Horiz. %	103.14%	105.36%	97.02%	97.82%	92.16%	111.41%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	9,000,176	8,283,497	6,630,049	5,610,051	5,305,375	4,978,684	5,092,260	9.94%
YoY %	8.65%	24.94%	18.18%	5.74%	6.56%	-2.23%	-	-
Horiz. %	176.74%	162.67%	130.20%	110.17%	104.19%	97.77%	100.00%	-
NOSH	3,571,498	1,473,931	1,404,671	1,381,785	1,370,898	1,345,590	1,319,238	18.03%
YoY %	142.31%	4.93%	1.66%	0.79%	1.88%	2.00%	-	-
Horiz. %	270.72%	111.73%	106.48%	104.74%	103.92%	102.00%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	17.19%	13.09%	17.91%	12.06%	12.18%	12.43%	10.54%	-
YoY %	31.32%	-26.91%	48.51%	-0.99%	-2.01%	17.93%	-	-
Horiz. %	163.09%	124.19%	169.92%	114.42%	115.56%	117.93%	100.00%	-
ROE	8.82%	5.81%	12.51%	7.50%	7.71%	6.12%	6.53%	-
YoY %	51.81%	-53.56%	66.80%	-2.72%	25.98%	-6.28%	-	-
Horiz. %	135.07%	88.97%	191.58%	114.85%	118.07%	93.72%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	143.59	369.64	427.61	337.49	329.55	276.51	304.23	-11.75%
YoY %	-61.15%	-13.56%	26.70%	2.41%	19.18%	-9.11%	-	-
Horiz. %	47.20%	121.50%	140.55%	110.93%	108.32%	90.89%	100.00%	-
EPS	22.22	32.63	59.06	30.46	29.84	22.63	25.21	-2.08%
YoY %	-31.90%	-44.75%	93.89%	2.08%	31.86%	-10.23%	-	-
Horiz. %	88.14%	129.43%	234.27%	120.83%	118.37%	89.77%	100.00%	-
DPS	10.00	15.00	25.00	13.00	12.00	11.00	11.00	-1.57%
YoY %	-33.33%	-40.00%	92.31%	8.33%	9.09%	0.00%	-	-
Horiz. %	90.91%	136.36%	227.27%	118.18%	109.09%	100.00%	100.00%	-
NAPS	2.52	5.62	4.72	4.06	3.87	3.70	3.86	-6.85%
YoY %	-55.16%	19.07%	16.26%	4.91%	4.59%	-4.15%	-	-
Horiz. %	65.28%	145.60%	122.28%	105.18%	100.26%	95.85%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,382,618
RPS	146.49	155.64	171.58	133.22	129.06	106.29	114.65	4.16%
YoY %	-5.88%	-9.29%	28.79%	3.22%	21.42%	-7.29%	-	-
Horiz. %	127.77%	135.75%	149.66%	116.20%	112.57%	92.71%	100.00%	-
EPS	22.67	13.74	23.70	12.02	11.69	8.70	9.50	15.58%
YoY %	64.99%	-42.03%	97.17%	2.82%	34.37%	-8.42%	-	-
Horiz. %	238.63%	144.63%	249.47%	126.53%	123.05%	91.58%	100.00%	-
DPS	10.20	6.32	10.03	5.13	4.70	4.23	4.15	16.15%
YoY %	61.39%	-36.99%	95.52%	9.15%	11.11%	1.93%	-	-
Horiz. %	245.78%	152.29%	241.69%	123.61%	113.25%	101.93%	100.00%	-
NAPS	2.571	2.3663	1.894	1.6026	1.5156	1.4222	1.4547	9.94%
YoY %	8.65%	24.94%	18.18%	5.74%	6.57%	-2.23%	-	-
Horiz. %	176.74%	162.67%	130.20%	110.17%	104.19%	97.77%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	3.53	7.20	6.14	5.45	5.63	6.41	4.88	-
P/RPS	2.46	1.95	1.44	1.61	1.71	2.32	1.60	7.42%
YoY %	26.15%	35.42%	-10.56%	-5.85%	-26.29%	45.00%	-	-
Horiz. %	153.75%	121.88%	90.00%	100.63%	106.87%	145.00%	100.00%	-
P/EPS	15.89	22.07	10.40	17.89	18.87	28.33	19.36	-3.23%
YoY %	-28.00%	112.21%	-41.87%	-5.19%	-33.39%	46.33%	-	-
Horiz. %	82.08%	114.00%	53.72%	92.41%	97.47%	146.33%	100.00%	-
EY	6.29	4.53	9.62	5.59	5.30	3.53	5.17	3.31%
YoY %	38.85%	-52.91%	72.09%	5.47%	50.14%	-31.72%	-	-
Horiz. %	121.66%	87.62%	186.07%	108.12%	102.51%	68.28%	100.00%	-
DY	2.83	2.08	4.07	2.39	2.13	1.72	2.25	3.89%
YoY %	36.06%	-48.89%	70.29%	12.21%	23.84%	-23.56%	-	-
Horiz. %	125.78%	92.44%	180.89%	106.22%	94.67%	76.44%	100.00%	-
P/NAPS	1.40	1.28	1.30	1.34	1.45	1.73	1.26	1.76%
YoY %	9.38%	-1.54%	-2.99%	-7.59%	-16.18%	37.30%	-	-
Horiz. %	111.11%	101.59%	103.17%	106.35%	115.08%	137.30%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	26/05/16	26/05/15	27/05/14	28/05/13	29/05/12	27/05/11	26/05/10	-
Price	3.44	6.97	6.60	5.76	5.18	6.20	4.48	-
P/RPS	2.40	1.89	1.54	1.71	1.57	2.24	1.47	8.50%
YoY %	26.98%	22.73%	-9.94%	8.92%	-29.91%	52.38%	-	-
Horiz. %	163.27%	128.57%	104.76%	116.33%	106.80%	152.38%	100.00%	-
P/EPS	15.48	21.36	11.18	18.91	17.36	27.40	17.77	-2.27%
YoY %	-27.53%	91.06%	-40.88%	8.93%	-36.64%	54.19%	-	-
Horiz. %	87.11%	120.20%	62.92%	106.42%	97.69%	154.19%	100.00%	-
EY	6.46	4.68	8.95	5.29	5.76	3.65	5.63	2.31%
YoY %	38.03%	-47.71%	69.19%	-8.16%	57.81%	-35.17%	-	-
Horiz. %	114.74%	83.13%	158.97%	93.96%	102.31%	64.83%	100.00%	-
DY	2.91	2.15	3.79	2.26	2.32	1.77	2.46	2.83%
YoY %	35.35%	-43.27%	67.70%	-2.59%	31.07%	-28.05%	-	-
Horiz. %	118.29%	87.40%	154.07%	91.87%	94.31%	71.95%	100.00%	-
P/NAPS	1.37	1.24	1.40	1.42	1.34	1.68	1.16	2.80%
YoY %	10.48%	-11.43%	-1.41%	5.97%	-20.24%	44.83%	-	-
Horiz. %	118.10%	106.90%	120.69%	122.41%	115.52%	144.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos