[IJM] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -13.14%
YoY- -22.77%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 4,728,972 5,492,152 5,607,316 4,166,744 4,135,164 3,944,344 4,646,592 0.29%
PBT 1,706,548 1,034,544 1,027,068 664,860 806,440 699,028 495,456 22.87%
Tax -224,352 -292,824 -219,816 -186,804 -191,888 -190,072 -150,548 6.87%
NP 1,482,196 741,720 807,252 478,056 614,552 508,956 344,908 27.49%
-
NP to SH 1,347,468 533,544 657,348 355,332 460,120 342,960 283,296 29.66%
-
Tax Rate 13.15% 28.30% 21.40% 28.10% 23.79% 27.19% 30.39% -
Total Cost 3,246,776 4,750,432 4,800,064 3,688,688 3,520,612 3,435,388 4,301,684 -4.57%
-
Net Worth 8,585,762 6,633,172 5,667,751 5,318,927 5,014,821 3,996,212 4,877,944 9.87%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 8,585,762 6,633,172 5,667,751 5,318,927 5,014,821 3,996,212 4,877,944 9.87%
NOSH 1,773,917 1,445,135 1,389,154 1,381,539 1,351,703 1,332,070 938,066 11.19%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 31.34% 13.51% 14.40% 11.47% 14.86% 12.90% 7.42% -
ROE 15.69% 8.04% 11.60% 6.68% 9.18% 8.58% 5.81% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 266.58 380.04 403.65 301.60 305.92 296.11 495.34 -9.80%
EPS 75.96 36.92 47.32 25.72 34.04 25.72 30.20 16.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.84 4.59 4.08 3.85 3.71 3.00 5.20 -1.18%
Adjusted Per Share Value based on latest NOSH - 1,381,539
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 135.09 156.89 160.18 119.03 118.13 112.68 132.74 0.29%
EPS 38.49 15.24 18.78 10.15 13.14 9.80 8.09 29.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4526 1.8949 1.6191 1.5194 1.4326 1.1416 1.3935 9.87%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 6.52 6.70 5.65 5.02 6.45 4.92 4.14 -
P/RPS 2.45 1.76 1.40 1.66 2.11 1.66 0.84 19.52%
P/EPS 8.58 18.15 11.94 19.52 18.95 19.11 13.71 -7.51%
EY 11.65 5.51 8.38 5.12 5.28 5.23 7.29 8.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.46 1.38 1.30 1.74 1.64 0.80 9.10%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 26/08/14 27/08/13 28/08/12 24/08/11 25/08/10 25/08/09 -
Price 6.05 6.57 5.51 5.18 5.81 4.95 4.19 -
P/RPS 2.27 1.73 1.37 1.72 1.90 1.67 0.85 17.77%
P/EPS 7.96 17.80 11.64 20.14 17.07 19.23 13.87 -8.83%
EY 12.56 5.62 8.59 4.97 5.86 5.20 7.21 9.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.43 1.35 1.35 1.57 1.65 0.81 7.49%

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