[IJM] YoY TTM 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- 77.35%
YoY- 101.09%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 5,563,071 5,403,992 5,656,418 5,610,059 4,622,823 4,351,663 3,539,402 7.82%
PBT 769,641 1,265,580 1,072,413 1,332,805 812,495 681,666 751,671 0.39%
Tax -258,131 -274,799 -374,905 -292,671 -243,499 -236,890 -157,737 8.54%
NP 511,510 990,781 697,508 1,040,134 568,996 444,776 593,934 -2.45%
-
NP to SH 462,004 847,618 390,922 885,785 440,497 300,698 439,878 0.82%
-
Tax Rate 33.54% 21.71% 34.96% 21.96% 29.97% 34.75% 20.98% -
Total Cost 5,051,561 4,413,211 4,958,910 4,569,925 4,053,827 3,906,887 2,945,468 9.39%
-
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 357,776 271,634 357,244 180,501 165,862 149,758 199,613 10.20%
Div Payout % 77.44% 32.05% 91.39% 20.38% 37.65% 49.80% 45.38% -
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 9.19% 18.33% 12.33% 18.54% 12.31% 10.22% 16.78% -
ROE 5.05% 9.45% 5.59% 13.97% 7.97% 5.74% 10.85% -
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 154.40 151.29 380.91 398.02 334.73 315.67 261.86 -8.42%
EPS 12.82 23.73 26.33 62.84 31.90 21.81 32.54 -14.36%
DPS 10.00 7.60 24.06 13.00 12.00 11.00 15.00 -6.52%
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 158.92 154.37 161.58 160.26 132.06 124.31 101.11 7.82%
EPS 13.20 24.21 11.17 25.30 12.58 8.59 12.57 0.81%
DPS 10.22 7.76 10.21 5.16 4.74 4.28 5.70 10.21%
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 2.07 2.23 1.72 1.48 1.49 1.79 2.38 -2.29%
P/EPS 24.96 14.24 24.96 9.36 15.61 25.90 19.14 4.52%
EY 4.01 7.02 4.01 10.69 6.40 3.86 5.22 -4.29%
DY 3.13 2.25 3.66 2.21 2.41 1.95 2.41 4.44%
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 2.22 2.25 1.88 1.46 1.53 1.88 2.39 -1.22%
P/EPS 26.67 14.37 27.27 9.23 16.02 27.14 19.20 5.62%
EY 3.75 6.96 3.67 10.84 6.24 3.68 5.21 -5.32%
DY 2.92 2.23 3.35 2.24 2.35 1.86 2.40 3.31%
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