[IJM] YoY 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- 268.28%
YoY- 296.34%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
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 1,596,543 1,439,941 1,339,441 1,542,037 1,225,347 1,172,363 901,345 9.98%
PBT 200,916 372,507 278,102 654,311 222,180 247,721 219,867 -1.48%
Tax -51,837 -78,271 -66,932 -86,851 -58,393 -68,993 -36,658 5.93%
NP 149,079 294,236 211,170 567,460 163,787 178,728 183,209 -3.37%
-
NP to SH 138,358 256,104 137,805 516,714 130,371 135,234 127,963 1.30%
-
Tax Rate 25.80% 21.01% 24.07% 13.27% 26.28% 27.85% 16.67% -
Total Cost 1,447,464 1,145,705 1,128,271 974,577 1,061,560 993,635 718,136 12.37%
-
Net Worth 9,151,805 8,965,425 6,994,197 6,342,643 5,524,195 5,238,421 4,054,969 14.51%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 9,151,805 8,965,425 6,994,197 6,342,643 5,524,195 5,238,421 4,054,969 14.51%
NOSH 3,603,072 3,571,882 1,484,967 1,409,476 1,381,048 1,378,532 1,351,656 17.73%
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 9.34% 20.43% 15.77% 36.80% 13.37% 15.25% 20.33% -
ROE 1.51% 2.86% 1.97% 8.15% 2.36% 2.58% 3.16% -
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 44.31 40.31 90.20 109.40 88.73 85.04 66.68 -6.57%
EPS 3.84 7.17 9.28 36.66 9.44 9.81 9.47 -13.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 45.61 41.13 38.26 44.05 35.00 33.49 25.75 9.98%
EPS 3.95 7.32 3.94 14.76 3.72 3.86 3.66 1.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6143 2.5611 1.998 1.8119 1.5781 1.4964 1.1584 14.51%
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 7.22 8.38 7.28 5.37 5.61 6.64 9.34 -4.19%
P/EPS 83.33 47.14 70.80 16.04 52.75 57.59 65.81 4.00%
EY 1.20 2.12 1.41 6.23 1.90 1.74 1.52 -3.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 7.72 8.46 7.96 5.30 5.76 6.96 9.37 -3.17%
P/EPS 89.06 47.56 77.37 15.82 54.13 60.35 66.02 5.11%
EY 1.12 2.10 1.29 6.32 1.85 1.66 1.51 -4.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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