[IJM] QoQ TTM 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- 16.32%
YoY- 51.78%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 5,023,549 4,663,406 4,622,823 4,569,839 4,525,755 4,517,860 4,351,663 10.05%
PBT 926,400 835,848 812,495 838,036 766,196 801,591 681,666 22.71%
Tax -281,896 -273,643 -243,499 -254,099 -249,834 -251,105 -236,890 12.30%
NP 644,504 562,205 568,996 583,937 516,362 550,486 444,776 28.08%
-
NP to SH 496,396 420,892 440,497 445,360 382,879 409,076 300,698 39.72%
-
Tax Rate 30.43% 32.74% 29.97% 30.32% 32.61% 31.33% 34.75% -
Total Cost 4,379,045 4,101,201 4,053,827 3,985,902 4,009,393 3,967,374 3,906,887 7.91%
-
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 179,725 179,725 165,862 165,862 165,454 165,454 149,758 12.94%
Div Payout % 36.21% 42.70% 37.65% 37.24% 43.21% 40.45% 49.80% -
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 12.83% 12.06% 12.31% 12.78% 11.41% 12.18% 10.22% -
ROE 8.76% 7.50% 7.97% 8.24% 7.20% 7.65% 5.74% -
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 361.63 337.29 334.73 330.61 327.59 326.87 315.67 9.49%
EPS 35.73 30.44 31.90 32.22 27.71 29.60 21.81 39.01%
DPS 13.00 13.00 12.00 12.00 12.00 11.97 11.00 11.79%
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 137.72 127.85 126.74 125.28 124.08 123.86 119.30 10.05%
EPS 13.61 11.54 12.08 12.21 10.50 11.22 8.24 39.77%
DPS 4.93 4.93 4.55 4.55 4.54 4.54 4.11 12.90%
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 1.56 1.62 1.49 1.43 1.53 1.72 1.79 -8.76%
P/EPS 15.81 17.90 15.61 14.65 18.11 19.02 25.90 -28.06%
EY 6.32 5.59 6.40 6.83 5.52 5.26 3.86 38.95%
DY 2.30 2.39 2.41 2.54 2.39 2.13 1.95 11.64%
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 1.52 1.71 1.53 1.52 1.58 1.58 1.88 -13.22%
P/EPS 15.42 18.92 16.02 15.64 18.69 17.50 27.14 -31.42%
EY 6.49 5.29 6.24 6.39 5.35 5.71 3.68 46.02%
DY 2.36 2.26 2.35 2.38 2.32 2.31 1.86 17.21%
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