[IJM] YoY TTM 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- -1.09%
YoY- 46.49%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 5,403,992 5,656,418 5,610,059 4,622,823 4,351,663 3,539,402 4,325,561 3.77%
PBT 1,265,580 1,072,413 1,332,805 812,495 681,666 751,671 483,605 17.38%
Tax -274,799 -374,905 -292,671 -243,499 -236,890 -157,737 -127,875 13.59%
NP 990,781 697,508 1,040,134 568,996 444,776 593,934 355,730 18.60%
-
NP to SH 847,618 390,922 885,785 440,497 300,698 439,878 274,879 20.63%
-
Tax Rate 21.71% 34.96% 21.96% 29.97% 34.75% 20.98% 26.44% -
Total Cost 4,413,211 4,958,910 4,569,925 4,053,827 3,906,887 2,945,468 3,969,831 1.77%
-
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 271,634 357,244 180,501 165,862 149,758 199,613 46,874 34.00%
Div Payout % 32.05% 91.39% 20.38% 37.65% 49.80% 45.38% 17.05% -
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 18.33% 12.33% 18.54% 12.31% 10.22% 16.78% 8.22% -
ROE 9.45% 5.59% 13.97% 7.97% 5.74% 10.85% 5.45% -
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 151.29 380.91 398.02 334.73 315.67 261.86 326.82 -12.04%
EPS 23.73 26.33 62.84 31.90 21.81 32.54 20.77 2.24%
DPS 7.60 24.06 13.00 12.00 11.00 15.00 3.54 13.57%
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 148.15 155.07 153.80 126.74 119.30 97.03 118.59 3.77%
EPS 23.24 10.72 24.28 12.08 8.24 12.06 7.54 20.62%
DPS 7.45 9.79 4.95 4.55 4.11 5.47 1.29 33.92%
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 2.23 1.72 1.48 1.49 1.79 2.38 1.37 8.45%
P/EPS 14.24 24.96 9.36 15.61 25.90 19.14 21.57 -6.68%
EY 7.02 4.01 10.69 6.40 3.86 5.22 4.64 7.14%
DY 2.25 3.66 2.21 2.41 1.95 2.41 0.79 19.04%
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 2.25 1.88 1.46 1.53 1.88 2.39 1.36 8.74%
P/EPS 14.37 27.27 9.23 16.02 27.14 19.20 21.33 -6.36%
EY 6.96 3.67 10.84 6.24 3.68 5.21 4.69 6.79%
DY 2.23 3.35 2.24 2.35 1.86 2.40 0.80 18.62%
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