[IJM] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 56.18%
YoY- 85.0%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 5,252,916 4,728,972 5,492,152 5,607,316 4,166,744 4,135,164 3,944,344 4.88%
PBT 698,276 1,706,548 1,034,544 1,027,068 664,860 806,440 699,028 -0.01%
Tax -178,676 -224,352 -292,824 -219,816 -186,804 -191,888 -190,072 -1.02%
NP 519,600 1,482,196 741,720 807,252 478,056 614,552 508,956 0.34%
-
NP to SH 462,064 1,347,468 533,544 657,348 355,332 460,120 342,960 5.08%
-
Tax Rate 25.59% 13.15% 28.30% 21.40% 28.10% 23.79% 27.19% -
Total Cost 4,733,316 3,246,776 4,750,432 4,800,064 3,688,688 3,520,612 3,435,388 5.48%
-
Net Worth 8,861,009 8,585,762 6,633,172 5,667,751 5,318,927 5,014,821 3,996,212 14.17%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 8,861,009 8,585,762 6,633,172 5,667,751 5,318,927 5,014,821 3,996,212 14.17%
NOSH 3,587,453 1,773,917 1,445,135 1,389,154 1,381,539 1,351,703 1,332,070 17.93%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.89% 31.34% 13.51% 14.40% 11.47% 14.86% 12.90% -
ROE 5.21% 15.69% 8.04% 11.60% 6.68% 9.18% 8.58% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 146.42 266.58 380.04 403.65 301.60 305.92 296.11 -11.06%
EPS 12.88 75.96 36.92 47.32 25.72 34.04 25.72 -10.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 4.84 4.59 4.08 3.85 3.71 3.00 -3.18%
Adjusted Per Share Value based on latest NOSH - 1,389,154
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 150.06 135.09 156.89 160.18 119.03 118.13 112.68 4.88%
EPS 13.20 38.49 15.24 18.78 10.15 13.14 9.80 5.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5313 2.4526 1.8949 1.6191 1.5194 1.4326 1.1416 14.17%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.49 6.52 6.70 5.65 5.02 6.45 4.92 -
P/RPS 2.38 2.45 1.76 1.40 1.66 2.11 1.66 6.18%
P/EPS 27.10 8.58 18.15 11.94 19.52 18.95 19.11 5.98%
EY 3.69 11.65 5.51 8.38 5.12 5.28 5.23 -5.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.35 1.46 1.38 1.30 1.74 1.64 -2.48%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 25/08/15 26/08/14 27/08/13 28/08/12 24/08/11 25/08/10 -
Price 3.40 6.05 6.57 5.51 5.18 5.81 4.95 -
P/RPS 2.32 2.27 1.73 1.37 1.72 1.90 1.67 5.62%
P/EPS 26.40 7.96 17.80 11.64 20.14 17.07 19.23 5.41%
EY 3.79 12.56 5.62 8.59 4.97 5.86 5.20 -5.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.25 1.43 1.35 1.35 1.57 1.65 -2.93%

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