[IJM] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 5.11%
YoY- 9.67%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 5,281,525 5,340,578 5,807,329 4,545,125 4,405,174 3,563,913 4,196,084 3.90%
PBT 1,361,272 1,032,974 1,491,509 828,900 814,361 785,114 553,585 16.17%
Tax -241,822 -283,845 -238,182 -212,812 -222,953 -170,025 -166,189 6.44%
NP 1,119,449 749,129 1,253,326 616,088 591,408 615,089 387,396 19.33%
-
NP to SH 999,136 510,237 1,095,140 475,282 433,388 438,445 295,381 22.50%
-
Tax Rate 17.76% 27.48% 15.97% 25.67% 27.38% 21.66% 30.02% -
Total Cost 4,162,076 4,591,449 4,554,002 3,929,037 3,813,766 2,948,824 3,808,688 1.48%
-
Net Worth 8,956,540 6,908,445 6,299,808 5,526,542 5,196,279 4,030,550 5,018,146 10.13%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 142,733 78,227 74,664 73,687 72,930 71,654 - -
Div Payout % 14.29% 15.33% 6.82% 15.50% 16.83% 16.34% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 8,956,540 6,908,445 6,299,808 5,526,542 5,196,279 4,030,550 5,018,146 10.13%
NOSH 3,568,342 1,466,761 1,399,957 1,381,635 1,367,442 1,343,516 1,317,098 18.06%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 21.20% 14.03% 21.58% 13.55% 13.43% 17.26% 9.23% -
ROE 11.16% 7.39% 17.38% 8.60% 8.34% 10.88% 5.89% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 148.01 364.11 414.82 328.97 322.15 265.27 318.59 -11.98%
EPS 28.00 34.79 78.23 34.40 31.69 32.64 22.43 3.76%
DPS 4.00 5.33 5.33 5.33 5.33 5.33 0.00 -
NAPS 2.51 4.71 4.50 4.00 3.80 3.00 3.81 -6.71%
Adjusted Per Share Value based on latest NOSH - 1,381,048
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 144.80 146.41 159.21 124.61 120.77 97.71 115.04 3.90%
EPS 27.39 13.99 30.02 13.03 11.88 12.02 8.10 22.50%
DPS 3.91 2.14 2.05 2.02 2.00 1.96 0.00 -
NAPS 2.4555 1.894 1.7271 1.5151 1.4246 1.105 1.3758 10.13%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.38 6.57 5.88 4.98 5.65 6.23 4.48 -
P/RPS 2.28 1.80 1.42 1.51 1.75 2.35 1.41 8.33%
P/EPS 12.07 18.89 7.52 14.48 17.83 19.09 19.98 -8.05%
EY 8.28 5.29 13.30 6.91 5.61 5.24 5.01 8.72%
DY 1.18 0.81 0.91 1.07 0.94 0.86 0.00 -
P/NAPS 1.35 1.39 1.31 1.25 1.49 2.08 1.18 2.26%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 27/02/14 26/02/13 22/02/12 23/02/11 25/02/10 -
Price 3.41 7.18 5.80 5.11 5.92 6.25 4.43 -
P/RPS 2.30 1.97 1.40 1.55 1.84 2.36 1.39 8.75%
P/EPS 12.18 20.64 7.41 14.85 18.68 19.15 19.75 -7.73%
EY 8.21 4.84 13.49 6.73 5.35 5.22 5.06 8.39%
DY 1.17 0.74 0.92 1.04 0.90 0.85 0.00 -
P/NAPS 1.36 1.52 1.29 1.28 1.56 2.08 1.16 2.68%

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