[IJM] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -5.61%
YoY- 34.35%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 4,545,125 4,366,994 4,166,744 4,517,860 4,405,174 4,263,036 4,135,164 6.47%
PBT 828,900 798,990 664,860 801,591 814,361 726,100 806,440 1.83%
Tax -212,812 -202,432 -186,804 -251,105 -222,953 -196,444 -191,888 7.10%
NP 616,088 596,558 478,056 550,486 591,408 529,656 614,552 0.16%
-
NP to SH 475,282 452,182 355,332 409,076 433,388 379,614 460,120 2.17%
-
Tax Rate 25.67% 25.34% 28.10% 31.33% 27.38% 27.05% 23.79% -
Total Cost 3,929,037 3,770,436 3,688,688 3,967,374 3,813,766 3,733,380 3,520,612 7.55%
-
Net Worth 5,526,542 5,403,519 5,318,927 5,305,375 5,196,279 5,133,231 5,014,821 6.66%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 73,687 110,557 - 164,507 72,930 108,927 - -
Div Payout % 15.50% 24.45% - 40.21% 16.83% 28.69% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 5,526,542 5,403,519 5,318,927 5,305,375 5,196,279 5,133,231 5,014,821 6.66%
NOSH 1,381,635 1,381,974 1,381,539 1,370,898 1,367,442 1,361,599 1,351,703 1.46%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.55% 13.66% 11.47% 12.18% 13.43% 12.42% 14.86% -
ROE 8.60% 8.37% 6.68% 7.71% 8.34% 7.40% 9.18% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 328.97 316.00 301.60 329.55 322.15 313.09 305.92 4.93%
EPS 34.40 32.72 25.72 29.84 31.69 27.88 34.04 0.70%
DPS 5.33 8.00 0.00 12.00 5.33 8.00 0.00 -
NAPS 4.00 3.91 3.85 3.87 3.80 3.77 3.71 5.12%
Adjusted Per Share Value based on latest NOSH - 1,382,154
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 124.61 119.72 114.23 123.86 120.77 116.87 113.37 6.47%
EPS 13.03 12.40 9.74 11.22 11.88 10.41 12.61 2.19%
DPS 2.02 3.03 0.00 4.51 2.00 2.99 0.00 -
NAPS 1.5151 1.4814 1.4582 1.4545 1.4246 1.4073 1.3748 6.66%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.98 4.72 5.02 5.63 5.65 5.00 6.45 -
P/RPS 1.51 1.49 1.66 1.71 1.75 1.60 2.11 -19.91%
P/EPS 14.48 14.43 19.52 18.87 17.83 17.93 18.95 -16.35%
EY 6.91 6.93 5.12 5.30 5.61 5.58 5.28 19.54%
DY 1.07 1.69 0.00 2.13 0.94 1.60 0.00 -
P/NAPS 1.25 1.21 1.30 1.45 1.49 1.33 1.74 -19.70%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 28/08/12 29/05/12 22/02/12 25/11/11 24/08/11 -
Price 5.11 5.04 5.18 5.18 5.92 5.60 5.81 -
P/RPS 1.55 1.59 1.72 1.57 1.84 1.79 1.90 -12.63%
P/EPS 14.85 15.40 20.14 17.36 18.68 20.09 17.07 -8.83%
EY 6.73 6.49 4.97 5.76 5.35 4.98 5.86 9.62%
DY 1.04 1.59 0.00 2.32 0.90 1.43 0.00 -
P/NAPS 1.28 1.29 1.35 1.34 1.56 1.49 1.57 -12.67%

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