[IJM] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -50.58%
YoY- -23.33%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,542,037 1,411,631 1,401,829 1,254,562 1,225,347 1,141,811 1,041,686 29.79%
PBT 654,311 207,554 256,767 214,173 222,180 233,280 166,215 148.69%
Tax -86,851 -36,832 -54,954 -114,034 -58,393 -54,515 -46,701 51.05%
NP 567,460 170,722 201,813 100,139 163,787 178,765 119,514 181.69%
-
NP to SH 516,714 140,304 164,337 64,430 130,371 137,258 88,833 222.39%
-
Tax Rate 13.27% 17.75% 21.40% 53.24% 26.28% 23.37% 28.10% -
Total Cost 974,577 1,240,909 1,200,016 1,154,423 1,061,560 963,046 922,172 3.74%
-
Net Worth 6,342,643 5,816,799 5,667,751 5,613,429 5,524,195 5,404,620 5,318,927 12.41%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 56,065 - 124,435 - 55,290 - -
Div Payout % - 39.96% - 193.13% - 40.28% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 6,342,643 5,816,799 5,667,751 5,613,429 5,524,195 5,404,620 5,318,927 12.41%
NOSH 1,409,476 1,401,638 1,389,154 1,382,618 1,381,048 1,382,255 1,381,539 1.33%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 36.80% 12.09% 14.40% 7.98% 13.37% 15.66% 11.47% -
ROE 8.15% 2.41% 2.90% 1.15% 2.36% 2.54% 1.67% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 109.40 100.71 100.91 90.74 88.73 82.60 75.40 28.07%
EPS 36.66 10.01 11.83 4.66 9.44 9.93 6.43 218.13%
DPS 0.00 4.00 0.00 9.00 0.00 4.00 0.00 -
NAPS 4.50 4.15 4.08 4.06 4.00 3.91 3.85 10.92%
Adjusted Per Share Value based on latest NOSH - 1,382,618
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 42.28 38.70 38.43 34.39 33.59 31.30 28.56 29.79%
EPS 14.17 3.85 4.51 1.77 3.57 3.76 2.44 222.05%
DPS 0.00 1.54 0.00 3.41 0.00 1.52 0.00 -
NAPS 1.7389 1.5947 1.5538 1.539 1.5145 1.4817 1.4582 12.41%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 5.88 5.78 5.65 5.45 4.98 4.72 5.02 -
P/RPS 5.37 5.74 5.60 6.01 5.61 5.71 6.66 -13.33%
P/EPS 16.04 57.74 47.76 116.95 52.75 47.53 78.07 -65.08%
EY 6.23 1.73 2.09 0.86 1.90 2.10 1.28 186.37%
DY 0.00 0.69 0.00 1.65 0.00 0.85 0.00 -
P/NAPS 1.31 1.39 1.38 1.34 1.25 1.21 1.30 0.51%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 26/11/13 27/08/13 28/05/13 26/02/13 28/11/12 28/08/12 -
Price 5.80 5.59 5.51 5.76 5.11 5.04 5.18 -
P/RPS 5.30 5.55 5.46 6.35 5.76 6.10 6.87 -15.84%
P/EPS 15.82 55.84 46.58 123.61 54.13 50.76 80.56 -66.11%
EY 6.32 1.79 2.15 0.81 1.85 1.97 1.24 195.28%
DY 0.00 0.72 0.00 1.56 0.00 0.79 0.00 -
P/NAPS 1.29 1.35 1.35 1.42 1.28 1.29 1.35 -2.97%

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