[IJM] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 57.66%
YoY- 9.67%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,813,460 1,401,829 4,663,406 3,408,844 2,183,497 1,041,686 4,517,860 -27.05%
PBT 464,321 256,767 835,848 621,675 399,495 166,215 801,591 -30.48%
Tax -91,786 -54,954 -273,643 -159,609 -101,216 -46,701 -251,105 -48.84%
NP 372,535 201,813 562,205 462,066 298,279 119,514 550,486 -22.90%
-
NP to SH 304,641 164,337 420,892 356,462 226,091 88,833 409,076 -17.82%
-
Tax Rate 19.77% 21.40% 32.74% 25.67% 25.34% 28.10% 31.33% -
Total Cost 2,440,925 1,200,016 4,101,201 2,946,778 1,885,218 922,172 3,967,374 -27.64%
-
Net Worth 5,791,388 5,667,751 5,610,051 5,526,542 5,403,519 5,318,927 5,305,375 6.01%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 55,820 - 179,632 55,265 55,278 - 164,507 -51.31%
Div Payout % 18.32% - 42.68% 15.50% 24.45% - 40.21% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 5,791,388 5,667,751 5,610,051 5,526,542 5,403,519 5,318,927 5,305,375 6.01%
NOSH 1,395,515 1,389,154 1,381,785 1,381,635 1,381,974 1,381,539 1,370,898 1.19%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 13.24% 14.40% 12.06% 13.55% 13.66% 11.47% 12.18% -
ROE 5.26% 2.90% 7.50% 6.45% 4.18% 1.67% 7.71% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 201.61 100.91 337.49 246.73 158.00 75.40 329.55 -27.91%
EPS 21.83 11.83 30.46 25.80 16.36 6.43 29.84 -18.79%
DPS 4.00 0.00 13.00 4.00 4.00 0.00 12.00 -51.89%
NAPS 4.15 4.08 4.06 4.00 3.91 3.85 3.87 4.76%
Adjusted Per Share Value based on latest NOSH - 1,381,048
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 77.13 38.43 127.85 93.46 59.86 28.56 123.86 -27.05%
EPS 8.35 4.51 11.54 9.77 6.20 2.44 11.22 -17.86%
DPS 1.53 0.00 4.92 1.52 1.52 0.00 4.51 -51.32%
NAPS 1.5877 1.5538 1.538 1.5151 1.4814 1.4582 1.4545 6.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.78 5.65 5.45 4.98 4.72 5.02 5.63 -
P/RPS 2.87 5.60 1.61 2.02 2.99 6.66 1.71 41.18%
P/EPS 26.48 47.76 17.89 19.30 28.85 78.07 18.87 25.31%
EY 3.78 2.09 5.59 5.18 3.47 1.28 5.30 -20.15%
DY 0.69 0.00 2.39 0.80 0.85 0.00 2.13 -52.79%
P/NAPS 1.39 1.38 1.34 1.25 1.21 1.30 1.45 -2.77%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 27/08/13 28/05/13 26/02/13 28/11/12 28/08/12 29/05/12 -
Price 5.59 5.51 5.76 5.11 5.04 5.18 5.18 -
P/RPS 2.77 5.46 1.71 2.07 3.19 6.87 1.57 45.96%
P/EPS 25.61 46.58 18.91 19.81 30.81 80.56 17.36 29.55%
EY 3.91 2.15 5.29 5.05 3.25 1.24 5.76 -22.74%
DY 0.72 0.00 2.26 0.78 0.79 0.00 2.32 -54.12%
P/NAPS 1.35 1.35 1.42 1.28 1.29 1.35 1.34 0.49%

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