[IJM] YoY Cumulative 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- 57.66%
YoY- 9.67%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 3,961,144 4,005,434 4,355,497 3,408,844 3,303,881 2,672,935 3,147,063 3.90%
PBT 1,020,954 774,731 1,118,632 621,675 610,771 588,836 415,189 16.17%
Tax -181,367 -212,884 -178,637 -159,609 -167,215 -127,519 -124,642 6.44%
NP 839,587 561,847 939,995 462,066 443,556 461,317 290,547 19.33%
-
NP to SH 749,352 382,678 821,355 356,462 325,041 328,834 221,536 22.50%
-
Tax Rate 17.76% 27.48% 15.97% 25.67% 27.38% 21.66% 30.02% -
Total Cost 3,121,557 3,443,587 3,415,502 2,946,778 2,860,325 2,211,618 2,856,516 1.48%
-
Net Worth 8,956,540 6,908,445 6,299,808 5,526,542 5,196,280 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 107,050 58,670 55,998 55,265 54,697 53,740 - -
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 5,196,280 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 8.37% 5.54% 13.04% 6.45% 6.26% 8.16% 4.41% -
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 111.01 273.08 311.12 246.73 241.61 198.95 238.94 -11.98%
EPS 21.00 26.09 58.67 25.80 23.77 24.48 16.82 3.76%
DPS 3.00 4.00 4.00 4.00 4.00 4.00 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 108.60 109.81 119.41 93.46 90.58 73.28 86.28 3.90%
EPS 20.54 10.49 22.52 9.77 8.91 9.02 6.07 22.51%
DPS 2.93 1.61 1.54 1.52 1.50 1.47 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 3.04 2.41 1.89 2.02 2.34 3.13 1.87 8.43%
P/EPS 16.10 25.18 10.02 19.30 23.77 25.45 26.63 -8.04%
EY 6.21 3.97 9.98 5.18 4.21 3.93 3.75 8.76%
DY 0.89 0.61 0.68 0.80 0.71 0.64 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 3.07 2.63 1.86 2.07 2.45 3.14 1.85 8.80%
P/EPS 16.24 27.52 9.89 19.81 24.91 25.54 26.34 -7.74%
EY 6.16 3.63 10.12 5.05 4.02 3.92 3.80 8.38%
DY 0.88 0.56 0.69 0.78 0.68 0.64 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