[IJM] YoY Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 85.38%
YoY- 34.74%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 2,799,474 2,521,203 2,665,993 2,813,460 2,183,497 2,131,518 1,771,590 7.91%
PBT 433,882 648,447 496,629 464,321 399,495 363,050 368,969 2.73%
Tax -113,399 -103,096 -145,952 -91,786 -101,216 -98,222 -90,861 3.75%
NP 320,483 545,351 350,677 372,535 298,279 264,828 278,108 2.38%
-
NP to SH 279,411 493,248 244,873 304,641 226,091 189,807 200,871 5.64%
-
Tax Rate 26.14% 15.90% 29.39% 19.77% 25.34% 27.05% 24.63% -
Total Cost 2,478,991 1,975,852 2,315,316 2,440,925 1,885,218 1,866,690 1,493,482 8.80%
-
Net Worth 9,061,978 8,916,269 6,821,462 5,791,388 5,403,519 5,133,231 4,020,422 14.49%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 107,880 106,995 58,303 55,820 55,278 54,463 53,605 12.35%
Div Payout % 38.61% 21.69% 23.81% 18.32% 24.45% 28.69% 26.69% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 9,061,978 8,916,269 6,821,462 5,791,388 5,403,519 5,133,231 4,020,422 14.49%
NOSH 3,596,023 3,566,507 1,457,577 1,395,515 1,381,974 1,361,599 1,340,140 17.86%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 11.45% 21.63% 13.15% 13.24% 13.66% 12.42% 15.70% -
ROE 3.08% 5.53% 3.59% 5.26% 4.18% 3.70% 5.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 77.85 70.69 182.91 201.61 158.00 156.55 132.19 -8.43%
EPS 7.77 13.83 16.80 21.83 16.36 13.94 14.99 -10.36%
DPS 3.00 3.00 4.00 4.00 4.00 4.00 4.00 -4.67%
NAPS 2.52 2.50 4.68 4.15 3.91 3.77 3.00 -2.86%
Adjusted Per Share Value based on latest NOSH - 1,401,638
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 76.75 69.12 73.09 77.13 59.86 58.44 48.57 7.91%
EPS 7.66 13.52 6.71 8.35 6.20 5.20 5.51 5.63%
DPS 2.96 2.93 1.60 1.53 1.52 1.49 1.47 12.36%
NAPS 2.4844 2.4444 1.8701 1.5877 1.4814 1.4073 1.1022 14.49%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.21 3.22 6.47 5.78 4.72 5.00 5.19 -
P/RPS 4.12 4.56 3.54 2.87 2.99 3.19 3.93 0.78%
P/EPS 41.31 23.28 38.51 26.48 28.85 35.87 34.63 2.98%
EY 2.42 4.30 2.60 3.78 3.47 2.79 2.89 -2.91%
DY 0.93 0.93 0.62 0.69 0.85 0.80 0.77 3.19%
P/NAPS 1.27 1.29 1.38 1.39 1.21 1.33 1.73 -5.01%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 24/11/15 25/11/14 26/11/13 28/11/12 25/11/11 23/11/10 -
Price 3.23 3.31 6.70 5.59 5.04 5.60 5.69 -
P/RPS 4.15 4.68 3.66 2.77 3.19 3.58 4.30 -0.58%
P/EPS 41.57 23.93 39.88 25.61 30.81 40.17 37.96 1.52%
EY 2.41 4.18 2.51 3.91 3.25 2.49 2.63 -1.44%
DY 0.93 0.91 0.60 0.72 0.79 0.71 0.70 4.84%
P/NAPS 1.28 1.32 1.43 1.35 1.29 1.49 1.90 -6.36%

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