[IJM] QoQ Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 1.0%
YoY- 97.1%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 4,005,434 2,665,993 1,373,038 6,006,481 4,355,497 2,813,460 1,401,829 100.97%
PBT 774,731 496,629 258,636 1,416,314 1,118,632 464,321 256,767 108.38%
Tax -212,884 -145,952 -73,206 -340,658 -178,637 -91,786 -54,954 146.05%
NP 561,847 350,677 185,430 1,075,656 939,995 372,535 201,813 97.53%
-
NP to SH 382,678 244,873 133,386 829,599 821,355 304,641 164,337 75.41%
-
Tax Rate 27.48% 29.39% 28.30% 24.05% 15.97% 19.77% 21.40% -
Total Cost 3,443,587 2,315,316 1,187,608 4,930,825 3,415,502 2,440,925 1,200,016 101.54%
-
Net Worth 6,908,445 6,821,462 6,633,172 6,630,049 6,299,808 5,791,388 5,667,751 14.06%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 58,670 58,303 - 351,167 55,998 55,820 - -
Div Payout % 15.33% 23.81% - 42.33% 6.82% 18.32% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 6,908,445 6,821,462 6,633,172 6,630,049 6,299,808 5,791,388 5,667,751 14.06%
NOSH 1,466,761 1,457,577 1,445,135 1,404,671 1,399,957 1,395,515 1,389,154 3.68%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.03% 13.15% 13.51% 17.91% 21.58% 13.24% 14.40% -
ROE 5.54% 3.59% 2.01% 12.51% 13.04% 5.26% 2.90% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 273.08 182.91 95.01 427.61 311.12 201.61 100.91 93.84%
EPS 26.09 16.80 9.23 59.06 58.67 21.83 11.83 69.18%
DPS 4.00 4.00 0.00 25.00 4.00 4.00 0.00 -
NAPS 4.71 4.68 4.59 4.72 4.50 4.15 4.08 10.01%
Adjusted Per Share Value based on latest NOSH - 1,421,379
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 109.81 73.09 37.64 164.67 119.41 77.13 38.43 100.97%
EPS 10.49 6.71 3.66 22.74 22.52 8.35 4.51 75.27%
DPS 1.61 1.60 0.00 9.63 1.54 1.53 0.00 -
NAPS 1.894 1.8701 1.8185 1.8177 1.7271 1.5877 1.5538 14.06%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 6.57 6.47 6.70 6.14 5.88 5.78 5.65 -
P/RPS 2.41 3.54 7.05 1.44 1.89 2.87 5.60 -42.91%
P/EPS 25.18 38.51 72.59 10.40 10.02 26.48 47.76 -34.66%
EY 3.97 2.60 1.38 9.62 9.98 3.78 2.09 53.19%
DY 0.61 0.62 0.00 4.07 0.68 0.69 0.00 -
P/NAPS 1.39 1.38 1.46 1.30 1.31 1.39 1.38 0.48%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 25/11/14 26/08/14 27/05/14 27/02/14 26/11/13 27/08/13 -
Price 7.18 6.70 6.57 6.60 5.80 5.59 5.51 -
P/RPS 2.63 3.66 6.91 1.54 1.86 2.77 5.46 -38.47%
P/EPS 27.52 39.88 71.18 11.18 9.89 25.61 46.58 -29.52%
EY 3.63 2.51 1.40 8.95 10.12 3.91 2.15 41.65%
DY 0.56 0.60 0.00 3.79 0.69 0.72 0.00 -
P/NAPS 1.52 1.43 1.43 1.40 1.29 1.35 1.35 8.20%

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