[IJM] YoY Cumulative 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- -78.28%
YoY- -22.77%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,182,243 1,373,038 1,401,829 1,041,686 1,033,791 986,086 1,161,648 0.29%
PBT 426,637 258,636 256,767 166,215 201,610 174,757 123,864 22.87%
Tax -56,088 -73,206 -54,954 -46,701 -47,972 -47,518 -37,637 6.87%
NP 370,549 185,430 201,813 119,514 153,638 127,239 86,227 27.49%
-
NP to SH 336,867 133,386 164,337 88,833 115,030 85,740 70,824 29.66%
-
Tax Rate 13.15% 28.30% 21.40% 28.10% 23.79% 27.19% 30.39% -
Total Cost 811,694 1,187,608 1,200,016 922,172 880,153 858,847 1,075,421 -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 3.92% 2.01% 2.90% 1.67% 2.29% 2.15% 1.45% -
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 66.65 95.01 100.91 75.40 76.48 74.03 123.83 -9.80%
EPS 18.99 9.23 11.83 6.43 8.51 6.43 7.55 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 32.41 37.64 38.43 28.56 28.34 27.03 31.85 0.29%
EPS 9.24 3.66 4.51 2.44 3.15 2.35 1.94 29.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3538 1.8185 1.5538 1.4582 1.3748 1.0956 1.3373 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 9.78 7.05 5.60 6.66 8.43 6.65 3.34 19.59%
P/EPS 34.33 72.59 47.76 78.07 75.79 76.44 54.83 -7.50%
EY 2.91 1.38 2.09 1.28 1.32 1.31 1.82 8.13%
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 9.08 6.91 5.46 6.87 7.60 6.69 3.38 17.89%
P/EPS 31.86 71.18 46.58 80.56 68.27 76.90 55.50 -8.83%
EY 3.14 1.40 2.15 1.24 1.46 1.30 1.80 9.71%
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