[IJM] QoQ Quarter Result on 30-Sep-2013 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -14.62%
YoY- 2.22%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,373,038 1,650,984 1,542,037 1,411,631 1,401,829 1,254,562 1,225,347 7.90%
PBT 258,636 297,682 654,311 207,554 256,767 214,173 222,180 10.69%
Tax -73,206 -162,021 -86,851 -36,832 -54,954 -114,034 -58,393 16.31%
NP 185,430 135,661 567,460 170,722 201,813 100,139 163,787 8.65%
-
NP to SH 133,386 8,244 516,714 140,304 164,337 64,430 130,371 1.54%
-
Tax Rate 28.30% 54.43% 13.27% 17.75% 21.40% 53.24% 26.28% -
Total Cost 1,187,608 1,515,323 974,577 1,240,909 1,200,016 1,154,423 1,061,560 7.78%
-
Net Worth 6,633,172 6,708,910 6,342,643 5,816,799 5,667,751 5,613,429 5,524,195 13.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 298,489 - 56,065 - 124,435 - -
Div Payout % - 3,620.69% - 39.96% - 193.13% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 6,633,172 6,708,910 6,342,643 5,816,799 5,667,751 5,613,429 5,524,195 13.00%
NOSH 1,445,135 1,421,379 1,409,476 1,401,638 1,389,154 1,382,618 1,381,048 3.07%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.51% 8.22% 36.80% 12.09% 14.40% 7.98% 13.37% -
ROE 2.01% 0.12% 8.15% 2.41% 2.90% 1.15% 2.36% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 95.01 116.15 109.40 100.71 100.91 90.74 88.73 4.67%
EPS 9.23 0.58 36.66 10.01 11.83 4.66 9.44 -1.49%
DPS 0.00 21.00 0.00 4.00 0.00 9.00 0.00 -
NAPS 4.59 4.72 4.50 4.15 4.08 4.06 4.00 9.63%
Adjusted Per Share Value based on latest NOSH - 1,401,638
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 37.64 45.26 42.28 38.70 38.43 34.39 33.59 7.90%
EPS 3.66 0.23 14.17 3.85 4.51 1.77 3.57 1.67%
DPS 0.00 8.18 0.00 1.54 0.00 3.41 0.00 -
NAPS 1.8185 1.8393 1.7389 1.5947 1.5538 1.539 1.5145 13.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 6.70 6.14 5.88 5.78 5.65 5.45 4.98 -
P/RPS 7.05 5.29 5.37 5.74 5.60 6.01 5.61 16.50%
P/EPS 72.59 1,058.62 16.04 57.74 47.76 116.95 52.75 23.79%
EY 1.38 0.09 6.23 1.73 2.09 0.86 1.90 -19.24%
DY 0.00 3.42 0.00 0.69 0.00 1.65 0.00 -
P/NAPS 1.46 1.30 1.31 1.39 1.38 1.34 1.25 10.93%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 27/02/14 26/11/13 27/08/13 28/05/13 26/02/13 -
Price 6.57 6.60 5.80 5.59 5.51 5.76 5.11 -
P/RPS 6.91 5.68 5.30 5.55 5.46 6.35 5.76 12.94%
P/EPS 71.18 1,137.93 15.82 55.84 46.58 123.61 54.13 20.08%
EY 1.40 0.09 6.32 1.79 2.15 0.81 1.85 -16.99%
DY 0.00 3.18 0.00 0.72 0.00 1.56 0.00 -
P/NAPS 1.43 1.40 1.29 1.35 1.35 1.42 1.28 7.68%

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