[IJM] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -6.4%
YoY- 14.71%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 4,663,406 4,622,823 4,569,839 4,525,755 4,517,860 4,351,663 4,080,645 9.29%
PBT 835,848 812,495 838,036 766,196 801,591 681,666 653,812 17.77%
Tax -273,643 -243,499 -254,099 -249,834 -251,105 -236,890 -204,555 21.38%
NP 562,205 568,996 583,937 516,362 550,486 444,776 449,257 16.11%
-
NP to SH 420,892 440,497 445,360 382,879 409,076 300,698 293,427 27.16%
-
Tax Rate 32.74% 29.97% 30.32% 32.61% 31.33% 34.75% 31.29% -
Total Cost 4,101,201 4,053,827 3,985,902 4,009,393 3,967,374 3,906,887 3,631,388 8.44%
-
Net Worth 5,613,429 5,524,195 5,404,620 5,318,927 5,348,938 5,238,421 5,172,647 5.59%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 179,725 165,862 165,862 165,454 165,454 149,758 149,758 12.91%
Div Payout % 42.70% 37.65% 37.24% 43.21% 40.45% 49.80% 51.04% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 5,613,429 5,524,195 5,404,620 5,318,927 5,348,938 5,238,421 5,172,647 5.59%
NOSH 1,382,618 1,381,048 1,382,255 1,381,539 1,382,154 1,378,532 1,372,055 0.51%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.06% 12.31% 12.78% 11.41% 12.18% 10.22% 11.01% -
ROE 7.50% 7.97% 8.24% 7.20% 7.65% 5.74% 5.67% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 337.29 334.73 330.61 327.59 326.87 315.67 297.41 8.74%
EPS 30.44 31.90 32.22 27.71 29.60 21.81 21.39 26.49%
DPS 13.00 12.00 12.00 12.00 11.97 11.00 11.00 11.76%
NAPS 4.06 4.00 3.91 3.85 3.87 3.80 3.77 5.05%
Adjusted Per Share Value based on latest NOSH - 1,381,539
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 127.85 126.74 125.28 124.08 123.86 119.30 111.87 9.30%
EPS 11.54 12.08 12.21 10.50 11.22 8.24 8.04 27.21%
DPS 4.93 4.55 4.55 4.54 4.54 4.11 4.11 12.88%
NAPS 1.539 1.5145 1.4817 1.4582 1.4664 1.4361 1.4181 5.60%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 5.45 4.98 4.72 5.02 5.63 5.65 5.00 -
P/RPS 1.62 1.49 1.43 1.53 1.72 1.79 1.68 -2.39%
P/EPS 17.90 15.61 14.65 18.11 19.02 25.90 23.38 -16.29%
EY 5.59 6.40 6.83 5.52 5.26 3.86 4.28 19.46%
DY 2.39 2.41 2.54 2.39 2.13 1.95 2.20 5.67%
P/NAPS 1.34 1.25 1.21 1.30 1.45 1.49 1.33 0.50%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 26/02/13 28/11/12 28/08/12 29/05/12 22/02/12 25/11/11 -
Price 5.76 5.11 5.04 5.18 5.18 5.92 5.60 -
P/RPS 1.71 1.53 1.52 1.58 1.58 1.88 1.88 -6.11%
P/EPS 18.92 16.02 15.64 18.69 17.50 27.14 26.19 -19.47%
EY 5.29 6.24 6.39 5.35 5.71 3.68 3.82 24.21%
DY 2.26 2.35 2.38 2.32 2.31 1.86 1.96 9.95%
P/NAPS 1.42 1.28 1.29 1.35 1.34 1.56 1.49 -3.15%

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