[IJM] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 79.74%
YoY- 130.42%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 5,861,356 5,281,525 5,340,578 5,807,329 4,545,125 4,405,174 3,563,913 8.63%
PBT 846,397 1,361,272 1,032,974 1,491,509 828,900 814,361 785,114 1.25%
Tax -220,314 -241,822 -283,845 -238,182 -212,812 -222,953 -170,025 4.40%
NP 626,082 1,119,449 749,129 1,253,326 616,088 591,408 615,089 0.29%
-
NP to SH 557,025 999,136 510,237 1,095,140 475,282 433,388 438,445 4.06%
-
Tax Rate 26.03% 17.76% 27.48% 15.97% 25.67% 27.38% 21.66% -
Total Cost 5,235,273 4,162,076 4,591,449 4,554,002 3,929,037 3,813,766 2,948,824 10.02%
-
Net Worth 9,139,821 8,956,540 6,908,445 6,299,808 5,526,542 5,196,279 4,030,550 14.60%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 143,934 142,733 78,227 74,664 73,687 72,930 71,654 12.31%
Div Payout % 25.84% 14.29% 15.33% 6.82% 15.50% 16.83% 16.34% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 9,139,821 8,956,540 6,908,445 6,299,808 5,526,542 5,196,279 4,030,550 14.60%
NOSH 3,598,354 3,568,342 1,466,761 1,399,957 1,381,635 1,367,442 1,343,516 17.82%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.68% 21.20% 14.03% 21.58% 13.55% 13.43% 17.26% -
ROE 6.09% 11.16% 7.39% 17.38% 8.60% 8.34% 10.88% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 162.89 148.01 364.11 414.82 328.97 322.15 265.27 -7.79%
EPS 15.48 28.00 34.79 78.23 34.40 31.69 32.64 -11.68%
DPS 4.00 4.00 5.33 5.33 5.33 5.33 5.33 -4.66%
NAPS 2.54 2.51 4.71 4.50 4.00 3.80 3.00 -2.73%
Adjusted Per Share Value based on latest NOSH - 1,409,476
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 160.69 144.80 146.41 159.21 124.61 120.77 97.71 8.63%
EPS 15.27 27.39 13.99 30.02 13.03 11.88 12.02 4.06%
DPS 3.95 3.91 2.14 2.05 2.02 2.00 1.96 12.37%
NAPS 2.5057 2.4555 1.894 1.7271 1.5151 1.4246 1.105 14.60%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.20 3.38 6.57 5.88 4.98 5.65 6.23 -
P/RPS 1.96 2.28 1.80 1.42 1.51 1.75 2.35 -2.97%
P/EPS 20.67 12.07 18.89 7.52 14.48 17.83 19.09 1.33%
EY 4.84 8.28 5.29 13.30 6.91 5.61 5.24 -1.31%
DY 1.25 1.18 0.81 0.91 1.07 0.94 0.86 6.42%
P/NAPS 1.26 1.35 1.39 1.31 1.25 1.49 2.08 -8.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 27/02/15 27/02/14 26/02/13 22/02/12 23/02/11 -
Price 3.42 3.41 7.18 5.80 5.11 5.92 6.25 -
P/RPS 2.10 2.30 1.97 1.40 1.55 1.84 2.36 -1.92%
P/EPS 22.09 12.18 20.64 7.41 14.85 18.68 19.15 2.40%
EY 4.53 8.21 4.84 13.49 6.73 5.35 5.22 -2.33%
DY 1.17 1.17 0.74 0.92 1.04 0.90 0.85 5.46%
P/NAPS 1.35 1.36 1.52 1.29 1.28 1.56 2.08 -6.94%

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