[IJM] YoY Cumulative 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- 169.61%
YoY- 130.42%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 4,396,017 3,961,144 4,005,434 4,355,497 3,408,844 3,303,881 2,672,935 8.63%
PBT 634,798 1,020,954 774,731 1,118,632 621,675 610,771 588,836 1.25%
Tax -165,236 -181,367 -212,884 -178,637 -159,609 -167,215 -127,519 4.40%
NP 469,562 839,587 561,847 939,995 462,066 443,556 461,317 0.29%
-
NP to SH 417,769 749,352 382,678 821,355 356,462 325,041 328,834 4.06%
-
Tax Rate 26.03% 17.76% 27.48% 15.97% 25.67% 27.38% 21.66% -
Total Cost 3,926,455 3,121,557 3,443,587 3,415,502 2,946,778 2,860,325 2,211,618 10.02%
-
Net Worth 9,139,821 8,956,540 6,908,445 6,299,808 5,526,542 5,196,280 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 107,950 107,050 58,670 55,998 55,265 54,697 53,740 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 5,196,280 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 4.57% 8.37% 5.54% 13.04% 6.45% 6.26% 8.16% -
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 122.17 111.01 273.08 311.12 246.73 241.61 198.95 -7.79%
EPS 11.61 21.00 26.09 58.67 25.80 23.77 24.48 -11.68%
DPS 3.00 3.00 4.00 4.00 4.00 4.00 4.00 -4.67%
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 125.58 113.16 114.42 124.42 97.38 94.38 76.36 8.63%
EPS 11.93 21.41 10.93 23.46 10.18 9.29 9.39 4.06%
DPS 3.08 3.06 1.68 1.60 1.58 1.56 1.54 12.23%
NAPS 2.6109 2.5586 1.9735 1.7996 1.5787 1.4844 1.1514 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 2.62 3.04 2.41 1.89 2.02 2.34 3.13 -2.91%
P/EPS 27.56 16.10 25.18 10.02 19.30 23.77 25.45 1.33%
EY 3.63 6.21 3.97 9.98 5.18 4.21 3.93 -1.31%
DY 0.94 0.89 0.61 0.68 0.80 0.71 0.64 6.61%
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 2.80 3.07 2.63 1.86 2.07 2.45 3.14 -1.89%
P/EPS 29.46 16.24 27.52 9.89 19.81 24.91 25.54 2.40%
EY 3.39 6.16 3.63 10.12 5.05 4.02 3.92 -2.38%
DY 0.88 0.88 0.56 0.69 0.78 0.68 0.64 5.44%
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