[IJM] YoY 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- -5.02%
YoY- -3.6%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
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 1,439,941 1,339,441 1,542,037 1,225,347 1,172,363 901,345 936,308 7.43%
PBT 372,507 278,102 654,311 222,180 247,721 219,867 160,562 15.05%
Tax -78,271 -66,932 -86,851 -58,393 -68,993 -36,658 -46,663 8.99%
NP 294,236 211,170 567,460 163,787 178,728 183,209 113,899 17.12%
-
NP to SH 256,104 137,805 516,714 130,371 135,234 127,963 83,648 20.49%
-
Tax Rate 21.01% 24.07% 13.27% 26.28% 27.85% 16.67% 29.06% -
Total Cost 1,145,705 1,128,271 974,577 1,061,560 993,635 718,136 822,409 5.67%
-
Net Worth 8,965,425 6,994,197 6,342,643 5,524,195 5,238,421 4,054,969 5,042,703 10.06%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 8,965,425 6,994,197 6,342,643 5,524,195 5,238,421 4,054,969 5,042,703 10.06%
NOSH 3,571,882 1,484,967 1,409,476 1,381,048 1,378,532 1,351,656 1,323,544 17.98%
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 20.43% 15.77% 36.80% 13.37% 15.25% 20.33% 12.16% -
ROE 2.86% 1.97% 8.15% 2.36% 2.58% 3.16% 1.66% -
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 40.31 90.20 109.40 88.73 85.04 66.68 70.74 -8.94%
EPS 7.17 9.28 36.66 9.44 9.81 9.47 6.32 2.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 39.48 36.72 42.28 33.59 32.14 24.71 25.67 7.43%
EPS 7.02 3.78 14.17 3.57 3.71 3.51 2.29 20.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4579 1.9175 1.7389 1.5145 1.4361 1.1117 1.3825 10.06%
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 8.38 7.28 5.37 5.61 6.64 9.34 6.33 4.78%
P/EPS 47.14 70.80 16.04 52.75 57.59 65.81 70.89 -6.57%
EY 2.12 1.41 6.23 1.90 1.74 1.52 1.41 7.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 8.46 7.96 5.30 5.76 6.96 9.37 6.26 5.14%
P/EPS 47.56 77.37 15.82 54.13 60.35 66.02 70.09 -6.25%
EY 2.10 1.29 6.32 1.85 1.66 1.51 1.43 6.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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