[IJM] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 27.26%
YoY- 19.12%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 5,042,406 5,331,986 5,626,920 4,366,994 4,263,036 3,543,180 4,421,510 2.21%
PBT 1,296,894 993,258 928,642 798,990 726,100 737,938 509,254 16.85%
Tax -206,192 -291,904 -183,572 -202,432 -196,444 -181,722 -155,958 4.76%
NP 1,090,702 701,354 745,070 596,558 529,656 556,216 353,296 20.65%
-
NP to SH 986,496 489,746 609,282 452,182 379,614 401,742 275,776 23.65%
-
Tax Rate 15.90% 29.39% 19.77% 25.34% 27.05% 24.63% 30.62% -
Total Cost 3,951,704 4,630,632 4,881,850 3,770,436 3,733,380 2,986,964 4,068,214 -0.48%
-
Net Worth 8,916,269 6,821,462 5,791,388 5,403,519 5,133,231 4,020,422 4,884,315 10.54%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 213,990 116,606 111,641 110,557 108,927 107,211 - -
Div Payout % 21.69% 23.81% 18.32% 24.45% 28.69% 26.69% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 8,916,269 6,821,462 5,791,388 5,403,519 5,133,231 4,020,422 4,884,315 10.54%
NOSH 3,566,507 1,457,577 1,395,515 1,381,974 1,361,599 1,340,140 939,291 24.89%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 21.63% 13.15% 13.24% 13.66% 12.42% 15.70% 7.99% -
ROE 11.06% 7.18% 10.52% 8.37% 7.40% 9.99% 5.65% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 141.38 365.81 403.21 316.00 313.09 264.39 470.73 -18.15%
EPS 27.66 33.60 43.66 32.72 27.88 29.98 29.36 -0.98%
DPS 6.00 8.00 8.00 8.00 8.00 8.00 0.00 -
NAPS 2.50 4.68 4.15 3.91 3.77 3.00 5.20 -11.48%
Adjusted Per Share Value based on latest NOSH - 1,382,255
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 138.24 146.18 154.27 119.72 116.87 97.14 121.22 2.21%
EPS 27.05 13.43 16.70 12.40 10.41 11.01 7.56 23.66%
DPS 5.87 3.20 3.06 3.03 2.99 2.94 0.00 -
NAPS 2.4444 1.8701 1.5877 1.4814 1.4073 1.1022 1.3391 10.54%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.22 6.47 5.78 4.72 5.00 5.19 4.50 -
P/RPS 2.28 1.77 1.43 1.49 1.60 1.96 0.96 15.50%
P/EPS 11.64 19.26 13.24 14.43 17.93 17.31 15.33 -4.48%
EY 8.59 5.19 7.55 6.93 5.58 5.78 6.52 4.70%
DY 1.86 1.24 1.38 1.69 1.60 1.54 0.00 -
P/NAPS 1.29 1.38 1.39 1.21 1.33 1.73 0.87 6.78%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 25/11/14 26/11/13 28/11/12 25/11/11 23/11/10 24/11/09 -
Price 3.31 6.70 5.59 5.04 5.60 5.69 4.63 -
P/RPS 2.34 1.83 1.39 1.59 1.79 2.15 0.98 15.60%
P/EPS 11.97 19.94 12.80 15.40 20.09 18.98 15.77 -4.48%
EY 8.36 5.01 7.81 6.49 4.98 5.27 6.34 4.71%
DY 1.81 1.19 1.43 1.59 1.43 1.41 0.00 -
P/NAPS 1.32 1.43 1.35 1.29 1.49 1.90 0.89 6.78%

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