[IJMPLNT] QoQ Annualized Quarter Result on 31-Mar-2016 [#4]

Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -55.38%
YoY- -73.24%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 748,108 681,520 557,512 557,613 590,088 573,758 566,972 20.19%
PBT 175,429 205,426 154,564 50,411 62,888 -12,826 103,480 41.94%
Tax -50,002 -60,574 -45,912 -28,368 -13,736 28,080 -14,584 126.52%
NP 125,426 144,852 108,652 22,043 49,152 15,254 88,896 25.66%
-
NP to SH 124,053 138,826 100,820 24,197 54,233 35,848 91,460 22.41%
-
Tax Rate 28.50% 29.49% 29.70% 56.27% 21.84% - 14.09% -
Total Cost 622,681 536,668 448,860 535,570 540,936 558,504 478,076 19.16%
-
Net Worth 1,769,966 1,708,326 1,629,073 1,620,268 1,673,102 1,629,073 1,576,238 7.99%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 176,116 44,029 - - - -
Div Payout % - - 174.68% 181.96% - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,769,966 1,708,326 1,629,073 1,620,268 1,673,102 1,629,073 1,576,238 7.99%
NOSH 880,580 880,580 880,580 880,580 880,580 880,580 880,580 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 16.77% 21.25% 19.49% 3.95% 8.33% 2.66% 15.68% -
ROE 7.01% 8.13% 6.19% 1.49% 3.24% 2.20% 5.80% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 84.96 77.39 63.31 63.32 67.01 65.16 64.39 20.19%
EPS 14.08 15.76 11.44 2.75 6.16 4.08 10.40 22.26%
DPS 0.00 0.00 20.00 5.00 0.00 0.00 0.00 -
NAPS 2.01 1.94 1.85 1.84 1.90 1.85 1.79 7.99%
Adjusted Per Share Value based on latest NOSH - 880,580
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 84.96 77.39 63.31 63.32 67.01 65.16 64.39 20.19%
EPS 14.08 15.76 11.44 2.75 6.16 4.08 10.40 22.26%
DPS 0.00 0.00 20.00 5.00 0.00 0.00 0.00 -
NAPS 2.01 1.94 1.85 1.84 1.90 1.85 1.79 7.99%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.40 3.57 3.40 3.58 3.55 3.21 3.60 -
P/RPS 4.00 4.61 5.37 5.65 5.30 4.93 5.59 -19.91%
P/EPS 24.13 22.64 29.70 130.28 57.64 78.85 34.66 -21.36%
EY 4.14 4.42 3.37 0.77 1.73 1.27 2.89 26.93%
DY 0.00 0.00 5.88 1.40 0.00 0.00 0.00 -
P/NAPS 1.69 1.84 1.84 1.95 1.87 1.74 2.01 -10.87%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 28/11/16 24/08/16 26/05/16 25/02/16 24/11/15 25/08/15 -
Price 3.35 3.32 3.30 3.32 3.62 3.55 3.20 -
P/RPS 3.94 4.29 5.21 5.24 5.40 5.45 4.97 -14.28%
P/EPS 23.78 21.06 28.82 120.82 58.78 87.20 30.81 -15.79%
EY 4.21 4.75 3.47 0.83 1.70 1.15 3.25 18.73%
DY 0.00 0.00 6.06 1.51 0.00 0.00 0.00 -
P/NAPS 1.67 1.71 1.78 1.80 1.91 1.92 1.79 -4.50%

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