[IJM] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -78.28%
YoY- -22.77%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 4,663,406 3,408,844 2,183,497 1,041,686 4,517,860 3,303,881 2,131,518 68.44%
PBT 835,848 621,675 399,495 166,215 801,591 610,771 363,050 74.26%
Tax -273,643 -159,609 -101,216 -46,701 -251,105 -167,215 -98,222 97.86%
NP 562,205 462,066 298,279 119,514 550,486 443,556 264,828 65.10%
-
NP to SH 420,892 356,462 226,091 88,833 409,076 325,041 189,807 69.96%
-
Tax Rate 32.74% 25.67% 25.34% 28.10% 31.33% 27.38% 27.05% -
Total Cost 4,101,201 2,946,778 1,885,218 922,172 3,967,374 2,860,325 1,866,690 68.92%
-
Net Worth 5,610,051 5,526,542 5,403,519 5,318,927 5,305,375 5,196,280 5,133,231 6.09%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 179,632 55,265 55,278 - 164,507 54,697 54,463 121.41%
Div Payout % 42.68% 15.50% 24.45% - 40.21% 16.83% 28.69% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 5,610,051 5,526,542 5,403,519 5,318,927 5,305,375 5,196,280 5,133,231 6.09%
NOSH 1,381,785 1,381,635 1,381,974 1,381,539 1,370,898 1,367,442 1,361,599 0.98%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.06% 13.55% 13.66% 11.47% 12.18% 13.43% 12.42% -
ROE 7.50% 6.45% 4.18% 1.67% 7.71% 6.26% 3.70% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 337.49 246.73 158.00 75.40 329.55 241.61 156.55 66.80%
EPS 30.46 25.80 16.36 6.43 29.84 23.77 13.94 68.30%
DPS 13.00 4.00 4.00 0.00 12.00 4.00 4.00 119.25%
NAPS 4.06 4.00 3.91 3.85 3.87 3.80 3.77 5.05%
Adjusted Per Share Value based on latest NOSH - 1,381,539
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 127.85 93.46 59.86 28.56 123.86 90.58 58.44 68.44%
EPS 11.54 9.77 6.20 2.44 11.22 8.91 5.20 70.05%
DPS 4.92 1.52 1.52 0.00 4.51 1.50 1.49 121.58%
NAPS 1.538 1.5151 1.4814 1.4582 1.4545 1.4246 1.4073 6.09%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 5.45 4.98 4.72 5.02 5.63 5.65 5.00 -
P/RPS 1.61 2.02 2.99 6.66 1.71 2.34 3.19 -36.58%
P/EPS 17.89 19.30 28.85 78.07 18.87 23.77 35.87 -37.08%
EY 5.59 5.18 3.47 1.28 5.30 4.21 2.79 58.86%
DY 2.39 0.80 0.85 0.00 2.13 0.71 0.80 107.29%
P/NAPS 1.34 1.25 1.21 1.30 1.45 1.49 1.33 0.50%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 26/02/13 28/11/12 28/08/12 29/05/12 22/02/12 25/11/11 -
Price 5.76 5.11 5.04 5.18 5.18 5.92 5.60 -
P/RPS 1.71 2.07 3.19 6.87 1.57 2.45 3.58 -38.86%
P/EPS 18.91 19.81 30.81 80.56 17.36 24.91 40.17 -39.45%
EY 5.29 5.05 3.25 1.24 5.76 4.02 2.49 65.18%
DY 2.26 0.78 0.79 0.00 2.32 0.68 0.71 116.23%
P/NAPS 1.42 1.28 1.29 1.35 1.34 1.56 1.49 -3.15%

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