[IJM] YoY Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 14.17%
YoY- -1.15%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 5,340,578 5,807,329 4,545,125 4,405,174 3,563,913 4,196,084 4,563,728 2.65%
PBT 1,032,974 1,491,509 828,900 814,361 785,114 553,585 613,672 9.06%
Tax -283,845 -238,182 -212,812 -222,953 -170,025 -166,189 -164,626 9.49%
NP 749,129 1,253,326 616,088 591,408 615,089 387,396 449,045 8.89%
-
NP to SH 510,237 1,095,140 475,282 433,388 438,445 295,381 315,825 8.31%
-
Tax Rate 27.48% 15.97% 25.67% 27.38% 21.66% 30.02% 26.83% -
Total Cost 4,591,449 4,554,002 3,929,037 3,813,766 2,948,824 3,808,688 4,114,682 1.84%
-
Net Worth 6,908,445 6,299,808 5,526,542 5,196,279 4,030,550 5,018,146 4,486,220 7.45%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 78,227 74,664 73,687 72,930 71,654 - 346,310 -21.95%
Div Payout % 15.33% 6.82% 15.50% 16.83% 16.34% - 109.65% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 6,908,445 6,299,808 5,526,542 5,196,279 4,030,550 5,018,146 4,486,220 7.45%
NOSH 1,466,761 1,399,957 1,381,635 1,367,442 1,343,516 1,317,098 866,065 9.17%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 14.03% 21.58% 13.55% 13.43% 17.26% 9.23% 9.84% -
ROE 7.39% 17.38% 8.60% 8.34% 10.88% 5.89% 7.04% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 364.11 414.82 328.97 322.15 265.27 318.59 526.95 -5.97%
EPS 34.79 78.23 34.40 31.69 32.64 22.43 36.47 -0.78%
DPS 5.33 5.33 5.33 5.33 5.33 0.00 39.99 -28.51%
NAPS 4.71 4.50 4.00 3.80 3.00 3.81 5.18 -1.57%
Adjusted Per Share Value based on latest NOSH - 1,378,532
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 152.56 165.89 129.84 125.84 101.81 119.87 130.37 2.65%
EPS 14.58 31.28 13.58 12.38 12.52 8.44 9.02 8.32%
DPS 2.23 2.13 2.10 2.08 2.05 0.00 9.89 -21.97%
NAPS 1.9735 1.7996 1.5787 1.4844 1.1514 1.4335 1.2816 7.45%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 6.57 5.88 4.98 5.65 6.23 4.48 2.00 -
P/RPS 1.80 1.42 1.51 1.75 2.35 1.41 0.38 29.57%
P/EPS 18.89 7.52 14.48 17.83 19.09 19.98 5.48 22.89%
EY 5.29 13.30 6.91 5.61 5.24 5.01 18.23 -18.62%
DY 0.81 0.91 1.07 0.94 0.86 0.00 19.99 -41.37%
P/NAPS 1.39 1.31 1.25 1.49 2.08 1.18 0.39 23.58%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 27/02/14 26/02/13 22/02/12 23/02/11 25/02/10 24/02/09 -
Price 7.18 5.80 5.11 5.92 6.25 4.43 2.54 -
P/RPS 1.97 1.40 1.55 1.84 2.36 1.39 0.48 26.51%
P/EPS 20.64 7.41 14.85 18.68 19.15 19.75 6.97 19.82%
EY 4.84 13.49 6.73 5.35 5.22 5.06 14.36 -16.57%
DY 0.74 0.92 1.04 0.90 0.85 0.00 15.74 -39.90%
P/NAPS 1.52 1.29 1.28 1.56 2.08 1.16 0.49 20.75%

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