[IJM] YoY Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -60.96%
YoY- 85.0%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,313,229 1,182,243 1,373,038 1,401,829 1,041,686 1,033,791 986,086 4.88%
PBT 174,569 426,637 258,636 256,767 166,215 201,610 174,757 -0.01%
Tax -44,669 -56,088 -73,206 -54,954 -46,701 -47,972 -47,518 -1.02%
NP 129,900 370,549 185,430 201,813 119,514 153,638 127,239 0.34%
-
NP to SH 115,516 336,867 133,386 164,337 88,833 115,030 85,740 5.08%
-
Tax Rate 25.59% 13.15% 28.30% 21.40% 28.10% 23.79% 27.19% -
Total Cost 1,183,329 811,694 1,187,608 1,200,016 922,172 880,153 858,847 5.48%
-
Net Worth 8,861,009 8,585,762 6,633,172 5,667,751 5,318,927 5,014,821 3,996,212 14.17%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 8,861,009 8,585,762 6,633,172 5,667,751 5,318,927 5,014,821 3,996,212 14.17%
NOSH 3,587,453 1,773,917 1,445,135 1,389,154 1,381,539 1,351,703 1,332,070 17.93%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.89% 31.34% 13.51% 14.40% 11.47% 14.86% 12.90% -
ROE 1.30% 3.92% 2.01% 2.90% 1.67% 2.29% 2.15% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 36.61 66.65 95.01 100.91 75.40 76.48 74.03 -11.06%
EPS 3.22 18.99 9.23 11.83 6.43 8.51 6.43 -10.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 4.84 4.59 4.08 3.85 3.71 3.00 -3.18%
Adjusted Per Share Value based on latest NOSH - 1,389,154
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 37.51 33.77 39.22 40.05 29.76 29.53 28.17 4.88%
EPS 3.30 9.62 3.81 4.69 2.54 3.29 2.45 5.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5313 2.4526 1.8949 1.6191 1.5194 1.4326 1.1416 14.17%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.49 6.52 6.70 5.65 5.02 6.45 4.92 -
P/RPS 9.53 9.78 7.05 5.60 6.66 8.43 6.65 6.17%
P/EPS 108.39 34.33 72.59 47.76 78.07 75.79 76.44 5.98%
EY 0.92 2.91 1.38 2.09 1.28 1.32 1.31 -5.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.35 1.46 1.38 1.30 1.74 1.64 -2.48%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 25/08/15 26/08/14 27/08/13 28/08/12 24/08/11 25/08/10 -
Price 3.40 6.05 6.57 5.51 5.18 5.81 4.95 -
P/RPS 9.29 9.08 6.91 5.46 6.87 7.60 6.69 5.61%
P/EPS 105.59 31.86 71.18 46.58 80.56 68.27 76.90 5.42%
EY 0.95 3.14 1.40 2.15 1.24 1.46 1.30 -5.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.25 1.43 1.35 1.35 1.57 1.65 -2.93%

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