[IJM] YoY Quarter Result on 31-Mar-2013 [#4]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -50.58%
YoY- -23.33%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,167,054 1,442,848 1,650,984 1,254,562 1,213,979 1,047,782 866,467 5.08%
PBT 134,843 244,626 297,682 214,173 190,820 70,895 162,835 -3.09%
Tax -92,895 -93,432 -162,021 -114,034 -83,890 -69,675 -30,218 20.56%
NP 41,948 151,194 135,661 100,139 106,930 1,220 132,617 -17.44%
-
NP to SH 44,235 98,266 8,244 64,430 84,035 -24,343 111,044 -14.20%
-
Tax Rate 68.89% 38.19% 54.43% 53.24% 43.96% 98.28% 18.56% -
Total Cost 1,125,106 1,291,654 1,515,323 1,154,423 1,107,049 1,046,562 733,850 7.37%
-
Net Worth 8,989,693 8,405,706 6,708,910 5,613,429 5,348,938 5,069,080 5,114,914 9.84%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 249,713 164,524 298,489 124,435 110,572 94,875 145,761 9.37%
Div Payout % 564.52% 167.43% 3,620.69% 193.13% 131.58% 0.00% 131.26% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 8,989,693 8,405,706 6,708,910 5,613,429 5,348,938 5,069,080 5,114,914 9.84%
NOSH 3,567,338 1,495,677 1,421,379 1,382,618 1,382,154 1,355,369 1,325,107 17.92%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.59% 10.48% 8.22% 7.98% 8.81% 0.12% 15.31% -
ROE 0.49% 1.17% 0.12% 1.15% 1.57% -0.48% 2.17% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 32.71 96.47 116.15 90.74 87.83 77.31 65.39 -10.89%
EPS 1.24 6.57 0.58 4.66 6.08 -1.80 8.38 -27.25%
DPS 7.00 11.00 21.00 9.00 8.00 7.00 11.00 -7.24%
NAPS 2.52 5.62 4.72 4.06 3.87 3.74 3.86 -6.85%
Adjusted Per Share Value based on latest NOSH - 1,382,618
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 32.00 39.56 45.26 34.39 33.28 28.73 23.75 5.08%
EPS 1.21 2.69 0.23 1.77 2.30 -0.67 3.04 -14.22%
DPS 6.85 4.51 8.18 3.41 3.03 2.60 4.00 9.37%
NAPS 2.4646 2.3045 1.8393 1.539 1.4664 1.3897 1.4023 9.84%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.53 7.20 6.14 5.45 5.63 6.41 4.88 -
P/RPS 10.79 7.46 5.29 6.01 6.41 8.29 7.46 6.33%
P/EPS 284.68 109.59 1,058.62 116.95 92.60 -356.90 58.23 30.24%
EY 0.35 0.91 0.09 0.86 1.08 -0.28 1.72 -23.28%
DY 1.98 1.53 3.42 1.65 1.42 1.09 2.25 -2.10%
P/NAPS 1.40 1.28 1.30 1.34 1.45 1.71 1.26 1.76%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 26/05/15 27/05/14 28/05/13 29/05/12 27/05/11 26/05/10 -
Price 3.44 6.97 6.60 5.76 5.18 6.20 4.48 -
P/RPS 10.52 7.23 5.68 6.35 5.90 8.02 6.85 7.40%
P/EPS 277.42 106.09 1,137.93 123.61 85.20 -345.20 53.46 31.54%
EY 0.36 0.94 0.09 0.81 1.17 -0.29 1.87 -23.99%
DY 2.03 1.58 3.18 1.56 1.54 1.13 2.46 -3.14%
P/NAPS 1.37 1.24 1.40 1.42 1.34 1.66 1.16 2.80%

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