[IJM] YoY Quarter Result on 30-Sep-2012 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 54.51%
YoY- 83.56%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,338,960 1,292,955 1,411,631 1,141,811 1,097,727 785,504 1,049,107 4.14%
PBT 221,810 237,993 207,554 233,280 161,440 194,212 130,763 9.20%
Tax -47,008 -72,746 -36,832 -54,515 -50,250 -43,343 -40,342 2.58%
NP 174,802 165,247 170,722 178,765 111,190 150,869 90,421 11.60%
-
NP to SH 156,381 111,487 140,304 137,258 74,777 115,131 67,064 15.14%
-
Tax Rate 21.19% 30.57% 17.75% 23.37% 31.13% 22.32% 30.85% -
Total Cost 1,164,158 1,127,708 1,240,909 963,046 986,537 634,635 958,686 3.28%
-
Net Worth 8,925,855 6,874,296 5,816,799 5,404,620 5,172,647 4,038,894 4,884,212 10.56%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 107,110 58,754 56,065 55,290 54,882 53,851 - -
Div Payout % 68.49% 52.70% 39.96% 40.28% 73.39% 46.77% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 8,925,855 6,874,296 5,816,799 5,404,620 5,172,647 4,038,894 4,884,212 10.56%
NOSH 3,570,342 1,468,866 1,401,638 1,382,255 1,372,055 1,346,298 939,271 24.91%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 13.06% 12.78% 12.09% 15.66% 10.13% 19.21% 8.62% -
ROE 1.75% 1.62% 2.41% 2.54% 1.45% 2.85% 1.37% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 37.50 88.02 100.71 82.60 80.01 58.35 111.69 -16.62%
EPS 4.38 7.59 10.01 9.93 5.45 8.55 7.14 -7.81%
DPS 3.00 4.00 4.00 4.00 4.00 4.00 0.00 -
NAPS 2.50 4.68 4.15 3.91 3.77 3.00 5.20 -11.48%
Adjusted Per Share Value based on latest NOSH - 1,382,255
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 38.25 36.94 40.33 32.62 31.36 22.44 29.97 4.14%
EPS 4.47 3.18 4.01 3.92 2.14 3.29 1.92 15.11%
DPS 3.06 1.68 1.60 1.58 1.57 1.54 0.00 -
NAPS 2.5498 1.9637 1.6617 1.5439 1.4776 1.1538 1.3952 10.56%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.22 6.47 5.78 4.72 5.00 5.19 4.50 -
P/RPS 8.59 7.35 5.74 5.71 6.25 8.90 4.03 13.43%
P/EPS 73.52 85.24 57.74 47.53 91.74 60.69 63.03 2.59%
EY 1.36 1.17 1.73 2.10 1.09 1.65 1.59 -2.56%
DY 0.93 0.62 0.69 0.85 0.80 0.77 0.00 -
P/NAPS 1.29 1.38 1.39 1.21 1.33 1.73 0.87 6.78%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 25/11/14 26/11/13 28/11/12 25/11/11 23/11/10 24/11/09 -
Price 3.31 6.70 5.59 5.04 5.60 5.69 4.63 -
P/RPS 8.83 7.61 5.55 6.10 7.00 9.75 4.15 13.40%
P/EPS 75.57 88.27 55.84 50.76 102.75 66.54 64.85 2.58%
EY 1.32 1.13 1.79 1.97 0.97 1.50 1.54 -2.53%
DY 0.91 0.60 0.72 0.79 0.71 0.70 0.00 -
P/NAPS 1.32 1.43 1.35 1.29 1.49 1.90 0.89 6.78%

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