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

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 25.85%
YoY- 34.35%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 3,408,844 2,183,497 1,041,686 4,517,860 3,303,881 2,131,518 1,033,791 120.73%
PBT 621,675 399,495 166,215 801,591 610,771 363,050 201,610 111.13%
Tax -159,609 -101,216 -46,701 -251,105 -167,215 -98,222 -47,972 122.05%
NP 462,066 298,279 119,514 550,486 443,556 264,828 153,638 107.66%
-
NP to SH 356,462 226,091 88,833 409,076 325,041 189,807 115,030 111.82%
-
Tax Rate 25.67% 25.34% 28.10% 31.33% 27.38% 27.05% 23.79% -
Total Cost 2,946,778 1,885,218 922,172 3,967,374 2,860,325 1,866,690 880,153 122.98%
-
Net Worth 5,526,542 5,403,519 5,318,927 5,305,375 5,196,280 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 55,265 55,278 - 164,507 54,697 54,463 - -
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 5,196,280 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 6.45% 4.18% 1.67% 7.71% 6.26% 3.70% 2.29% -
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 246.73 158.00 75.40 329.55 241.61 156.55 76.48 117.55%
EPS 25.80 16.36 6.43 29.84 23.77 13.94 8.51 108.76%
DPS 4.00 4.00 0.00 12.00 4.00 4.00 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 93.46 59.86 28.56 123.86 90.58 58.44 28.34 120.75%
EPS 9.77 6.20 2.44 11.22 8.91 5.20 3.15 111.94%
DPS 1.52 1.52 0.00 4.51 1.50 1.49 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 2.02 2.99 6.66 1.71 2.34 3.19 8.43 -61.25%
P/EPS 19.30 28.85 78.07 18.87 23.77 35.87 75.79 -59.65%
EY 5.18 3.47 1.28 5.30 4.21 2.79 1.32 147.76%
DY 0.80 0.85 0.00 2.13 0.71 0.80 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 2.07 3.19 6.87 1.57 2.45 3.58 7.60 -57.81%
P/EPS 19.81 30.81 80.56 17.36 24.91 40.17 68.27 -56.00%
EY 5.05 3.25 1.24 5.76 4.02 2.49 1.46 127.85%
DY 0.78 0.79 0.00 2.32 0.68 0.71 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