[IJM] QoQ Quarter Result on 30-Sep-2012 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 54.51%
YoY- 83.56%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,401,829 1,254,562 1,225,347 1,141,811 1,041,686 1,213,979 1,172,363 12.66%
PBT 256,767 214,173 222,180 233,280 166,215 190,820 247,721 2.42%
Tax -54,954 -114,034 -58,393 -54,515 -46,701 -83,890 -68,993 -14.08%
NP 201,813 100,139 163,787 178,765 119,514 106,930 178,728 8.44%
-
NP to SH 164,337 64,430 130,371 137,258 88,833 84,035 135,234 13.88%
-
Tax Rate 21.40% 53.24% 26.28% 23.37% 28.10% 43.96% 27.85% -
Total Cost 1,200,016 1,154,423 1,061,560 963,046 922,172 1,107,049 993,635 13.42%
-
Net Worth 5,667,751 5,613,429 5,524,195 5,404,620 5,318,927 5,348,938 5,238,421 5.39%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 124,435 - 55,290 - 110,572 - -
Div Payout % - 193.13% - 40.28% - 131.58% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 5,667,751 5,613,429 5,524,195 5,404,620 5,318,927 5,348,938 5,238,421 5.39%
NOSH 1,389,154 1,382,618 1,381,048 1,382,255 1,381,539 1,382,154 1,378,532 0.51%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 14.40% 7.98% 13.37% 15.66% 11.47% 8.81% 15.25% -
ROE 2.90% 1.15% 2.36% 2.54% 1.67% 1.57% 2.58% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 100.91 90.74 88.73 82.60 75.40 87.83 85.04 12.09%
EPS 11.83 4.66 9.44 9.93 6.43 6.08 9.81 13.30%
DPS 0.00 9.00 0.00 4.00 0.00 8.00 0.00 -
NAPS 4.08 4.06 4.00 3.91 3.85 3.87 3.80 4.85%
Adjusted Per Share Value based on latest NOSH - 1,382,255
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 38.43 34.39 33.59 31.30 28.56 33.28 32.14 12.66%
EPS 4.51 1.77 3.57 3.76 2.44 2.30 3.71 13.91%
DPS 0.00 3.41 0.00 1.52 0.00 3.03 0.00 -
NAPS 1.5538 1.539 1.5145 1.4817 1.4582 1.4664 1.4361 5.39%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 5.65 5.45 4.98 4.72 5.02 5.63 5.65 -
P/RPS 5.60 6.01 5.61 5.71 6.66 6.41 6.64 -10.74%
P/EPS 47.76 116.95 52.75 47.53 78.07 92.60 57.59 -11.74%
EY 2.09 0.86 1.90 2.10 1.28 1.08 1.74 13.00%
DY 0.00 1.65 0.00 0.85 0.00 1.42 0.00 -
P/NAPS 1.38 1.34 1.25 1.21 1.30 1.45 1.49 -4.98%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 28/05/13 26/02/13 28/11/12 28/08/12 29/05/12 22/02/12 -
Price 5.51 5.76 5.11 5.04 5.18 5.18 5.92 -
P/RPS 5.46 6.35 5.76 6.10 6.87 5.90 6.96 -14.95%
P/EPS 46.58 123.61 54.13 50.76 80.56 85.20 60.35 -15.87%
EY 2.15 0.81 1.85 1.97 1.24 1.17 1.66 18.83%
DY 0.00 1.56 0.00 0.79 0.00 1.54 0.00 -
P/NAPS 1.35 1.42 1.28 1.29 1.35 1.34 1.56 -9.19%

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