[IJM] YoY TTM 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- 16.32%
YoY- 51.78%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 5,303,492 5,859,014 5,293,369 4,569,839 4,080,645 3,574,365 4,433,069 3.03%
PBT 1,171,175 1,448,622 900,674 838,036 653,812 692,366 448,416 17.34%
Tax -263,460 -394,824 -264,213 -254,099 -204,555 -167,742 -119,692 14.04%
NP 907,715 1,053,798 636,461 583,937 449,257 524,624 328,724 18.43%
-
NP to SH 729,319 769,831 499,442 445,360 293,427 395,563 248,856 19.61%
-
Tax Rate 22.50% 27.26% 29.34% 30.32% 31.29% 24.23% 26.69% -
Total Cost 4,395,777 4,805,216 4,656,908 3,985,902 3,631,388 3,049,741 4,104,345 1.14%
-
Net Worth 8,925,855 6,874,296 5,816,799 5,404,620 5,172,647 4,038,894 4,884,212 10.56%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 271,634 357,244 180,501 165,862 149,758 199,613 46,874 34.00%
Div Payout % 37.24% 46.41% 36.14% 37.24% 51.04% 50.46% 18.84% -
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 8,925,855 6,874,296 5,816,799 5,404,620 5,172,647 4,038,894 4,884,212 10.56%
NOSH 3,570,342 1,468,866 1,401,638 1,382,255 1,372,055 1,346,298 939,271 24.91%
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 17.12% 17.99% 12.02% 12.78% 11.01% 14.68% 7.42% -
ROE 8.17% 11.20% 8.59% 8.24% 5.67% 9.79% 5.10% -
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 148.54 398.88 377.66 330.61 297.41 265.50 471.97 -17.51%
EPS 20.43 52.41 35.63 32.22 21.39 29.38 26.49 -4.23%
DPS 7.61 24.32 13.00 12.00 11.00 15.00 4.99 7.28%
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 151.50 167.37 151.21 130.54 116.57 102.11 126.64 3.03%
EPS 20.83 21.99 14.27 12.72 8.38 11.30 7.11 19.61%
DPS 7.76 10.21 5.16 4.74 4.28 5.70 1.34 33.98%
NAPS 2.5498 1.9637 1.6617 1.5439 1.4776 1.1538 1.3952 10.56%
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 2.17 1.62 1.53 1.43 1.68 1.95 0.95 14.75%
P/EPS 15.76 12.35 16.22 14.65 23.38 17.66 16.98 -1.23%
EY 6.34 8.10 6.16 6.83 4.28 5.66 5.89 1.23%
DY 2.36 3.76 2.25 2.54 2.20 2.89 1.11 13.38%
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 2.23 1.68 1.48 1.52 1.88 2.14 0.98 14.67%
P/EPS 16.20 12.78 15.69 15.64 26.19 19.37 17.48 -1.25%
EY 6.17 7.82 6.37 6.39 3.82 5.16 5.72 1.26%
DY 2.30 3.63 2.33 2.38 1.96 2.64 1.08 13.42%
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