[IJM] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 268.28%
YoY- 296.34%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,292,955 1,373,038 1,650,984 1,542,037 1,411,631 1,401,829 1,254,562 2.02%
PBT 237,993 258,636 297,682 654,311 207,554 256,767 214,173 7.27%
Tax -72,746 -73,206 -162,021 -86,851 -36,832 -54,954 -114,034 -25.87%
NP 165,247 185,430 135,661 567,460 170,722 201,813 100,139 39.60%
-
NP to SH 111,487 133,386 8,244 516,714 140,304 164,337 64,430 44.08%
-
Tax Rate 30.57% 28.30% 54.43% 13.27% 17.75% 21.40% 53.24% -
Total Cost 1,127,708 1,187,608 1,515,323 974,577 1,240,909 1,200,016 1,154,423 -1.54%
-
Net Worth 6,874,296 6,633,172 6,708,910 6,342,643 5,816,799 5,667,751 5,613,429 14.44%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 58,754 - 298,489 - 56,065 - 124,435 -39.33%
Div Payout % 52.70% - 3,620.69% - 39.96% - 193.13% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 6,874,296 6,633,172 6,708,910 6,342,643 5,816,799 5,667,751 5,613,429 14.44%
NOSH 1,468,866 1,445,135 1,421,379 1,409,476 1,401,638 1,389,154 1,382,618 4.11%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.78% 13.51% 8.22% 36.80% 12.09% 14.40% 7.98% -
ROE 1.62% 2.01% 0.12% 8.15% 2.41% 2.90% 1.15% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 88.02 95.01 116.15 109.40 100.71 100.91 90.74 -2.00%
EPS 7.59 9.23 0.58 36.66 10.01 11.83 4.66 38.39%
DPS 4.00 0.00 21.00 0.00 4.00 0.00 9.00 -41.73%
NAPS 4.68 4.59 4.72 4.50 4.15 4.08 4.06 9.92%
Adjusted Per Share Value based on latest NOSH - 1,409,476
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 35.45 37.64 45.26 42.28 38.70 38.43 34.39 2.04%
EPS 3.06 3.66 0.23 14.17 3.85 4.51 1.77 43.99%
DPS 1.61 0.00 8.18 0.00 1.54 0.00 3.41 -39.33%
NAPS 1.8846 1.8185 1.8393 1.7389 1.5947 1.5538 1.539 14.44%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 6.47 6.70 6.14 5.88 5.78 5.65 5.45 -
P/RPS 7.35 7.05 5.29 5.37 5.74 5.60 6.01 14.34%
P/EPS 85.24 72.59 1,058.62 16.04 57.74 47.76 116.95 -18.99%
EY 1.17 1.38 0.09 6.23 1.73 2.09 0.86 22.75%
DY 0.62 0.00 3.42 0.00 0.69 0.00 1.65 -47.89%
P/NAPS 1.38 1.46 1.30 1.31 1.39 1.38 1.34 1.97%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 27/05/14 27/02/14 26/11/13 27/08/13 28/05/13 -
Price 6.70 6.57 6.60 5.80 5.59 5.51 5.76 -
P/RPS 7.61 6.91 5.68 5.30 5.55 5.46 6.35 12.81%
P/EPS 88.27 71.18 1,137.93 15.82 55.84 46.58 123.61 -20.09%
EY 1.13 1.40 0.09 6.32 1.79 2.15 0.81 24.82%
DY 0.60 0.00 3.18 0.00 0.72 0.00 1.56 -47.08%
P/NAPS 1.43 1.43 1.40 1.29 1.35 1.35 1.42 0.46%

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