[IJM] QoQ Quarter Result on 30-Jun-2014 [#1]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 1517.98%
YoY- -18.83%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,442,848 1,339,441 1,292,955 1,373,038 1,650,984 1,542,037 1,411,631 1.47%
PBT 244,626 278,102 237,993 258,636 297,682 654,311 207,554 11.58%
Tax -93,432 -66,932 -72,746 -73,206 -162,021 -86,851 -36,832 86.10%
NP 151,194 211,170 165,247 185,430 135,661 567,460 170,722 -7.78%
-
NP to SH 98,266 137,805 111,487 133,386 8,244 516,714 140,304 -21.15%
-
Tax Rate 38.19% 24.07% 30.57% 28.30% 54.43% 13.27% 17.75% -
Total Cost 1,291,654 1,128,271 1,127,708 1,187,608 1,515,323 974,577 1,240,909 2.71%
-
Net Worth 8,405,706 6,994,197 6,874,296 6,633,172 6,708,910 6,342,643 5,816,799 27.84%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 164,524 - 58,754 - 298,489 - 56,065 105.10%
Div Payout % 167.43% - 52.70% - 3,620.69% - 39.96% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 8,405,706 6,994,197 6,874,296 6,633,172 6,708,910 6,342,643 5,816,799 27.84%
NOSH 1,495,677 1,484,967 1,468,866 1,445,135 1,421,379 1,409,476 1,401,638 4.42%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.48% 15.77% 12.78% 13.51% 8.22% 36.80% 12.09% -
ROE 1.17% 1.97% 1.62% 2.01% 0.12% 8.15% 2.41% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 96.47 90.20 88.02 95.01 116.15 109.40 100.71 -2.82%
EPS 6.57 9.28 7.59 9.23 0.58 36.66 10.01 -24.49%
DPS 11.00 0.00 4.00 0.00 21.00 0.00 4.00 96.40%
NAPS 5.62 4.71 4.68 4.59 4.72 4.50 4.15 22.42%
Adjusted Per Share Value based on latest NOSH - 1,445,135
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 41.22 38.26 36.94 39.22 47.16 44.05 40.33 1.46%
EPS 2.81 3.94 3.18 3.81 0.24 14.76 4.01 -21.12%
DPS 4.70 0.00 1.68 0.00 8.53 0.00 1.60 105.24%
NAPS 2.4012 1.998 1.9637 1.8949 1.9165 1.8119 1.6617 27.84%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 7.20 6.57 6.47 6.70 6.14 5.88 5.78 -
P/RPS 7.46 7.28 7.35 7.05 5.29 5.37 5.74 19.11%
P/EPS 109.59 70.80 85.24 72.59 1,058.62 16.04 57.74 53.35%
EY 0.91 1.41 1.17 1.38 0.09 6.23 1.73 -34.86%
DY 1.53 0.00 0.62 0.00 3.42 0.00 0.69 70.12%
P/NAPS 1.28 1.39 1.38 1.46 1.30 1.31 1.39 -5.35%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 27/02/15 25/11/14 26/08/14 27/05/14 27/02/14 26/11/13 -
Price 6.97 7.18 6.70 6.57 6.60 5.80 5.59 -
P/RPS 7.23 7.96 7.61 6.91 5.68 5.30 5.55 19.29%
P/EPS 106.09 77.37 88.27 71.18 1,137.93 15.82 55.84 53.45%
EY 0.94 1.29 1.13 1.40 0.09 6.32 1.79 -34.93%
DY 1.58 0.00 0.60 0.00 3.18 0.00 0.72 68.94%
P/NAPS 1.24 1.52 1.43 1.43 1.40 1.29 1.35 -5.51%

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