[IJM] YoY Cumulative 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- 154.51%
YoY- 19.12%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 2,521,203 2,665,993 2,813,460 2,183,497 2,131,518 1,771,590 2,210,755 2.21%
PBT 648,447 496,629 464,321 399,495 363,050 368,969 254,627 16.85%
Tax -103,096 -145,952 -91,786 -101,216 -98,222 -90,861 -77,979 4.76%
NP 545,351 350,677 372,535 298,279 264,828 278,108 176,648 20.65%
-
NP to SH 493,248 244,873 304,641 226,091 189,807 200,871 137,888 23.65%
-
Tax Rate 15.90% 29.39% 19.77% 25.34% 27.05% 24.63% 30.62% -
Total Cost 1,975,852 2,315,316 2,440,925 1,885,218 1,866,690 1,493,482 2,034,107 -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 106,995 58,303 55,820 55,278 54,463 53,605 - -
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 5.53% 3.59% 5.26% 4.18% 3.70% 5.00% 2.82% -
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 70.69 182.91 201.61 158.00 156.55 132.19 235.36 -18.15%
EPS 13.83 16.80 21.83 16.36 13.94 14.99 14.68 -0.98%
DPS 3.00 4.00 4.00 4.00 4.00 4.00 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 69.12 73.09 77.13 59.86 58.44 48.57 60.61 2.21%
EPS 13.52 6.71 8.35 6.20 5.20 5.51 3.78 23.65%
DPS 2.93 1.60 1.53 1.52 1.49 1.47 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 4.56 3.54 2.87 2.99 3.19 3.93 1.91 15.60%
P/EPS 23.28 38.51 26.48 28.85 35.87 34.63 30.65 -4.47%
EY 4.30 2.60 3.78 3.47 2.79 2.89 3.26 4.72%
DY 0.93 0.62 0.69 0.85 0.80 0.77 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 4.68 3.66 2.77 3.19 3.58 4.30 1.97 15.50%
P/EPS 23.93 39.88 25.61 30.81 40.17 37.96 31.54 -4.49%
EY 4.18 2.51 3.91 3.25 2.49 2.63 3.17 4.71%
DY 0.91 0.60 0.72 0.79 0.71 0.70 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