[IJM] QoQ Annualized Quarter Result on 30-Jun-2018 [#1]

Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -28.23%
YoY- -50.34%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 5,655,661 5,680,974 5,506,964 5,777,264 6,026,948 6,171,090 6,124,240 -5.17%
PBT 647,988 421,821 278,120 412,912 629,559 735,870 758,954 -10.01%
Tax -207,279 -190,142 -132,954 -169,644 -238,870 -231,493 -222,568 -4.63%
NP 440,709 231,678 145,166 243,268 390,689 504,377 536,386 -12.28%
-
NP to SH 418,916 237,473 169,364 251,056 349,809 451,494 474,514 -7.97%
-
Tax Rate 31.99% 45.08% 47.80% 41.08% 37.94% 31.46% 29.33% -
Total Cost 5,214,952 5,449,296 5,361,798 5,533,996 5,636,259 5,666,713 5,587,854 -4.50%
-
Net Worth 9,536,001 9,343,717 9,232,623 9,217,200 9,507,036 9,506,339 9,526,502 0.06%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 145,034 96,951 145,395 - 217,718 145,134 217,334 -23.65%
Div Payout % 34.62% 40.83% 85.85% - 62.24% 32.15% 45.80% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 9,536,001 9,343,717 9,232,623 9,217,200 9,507,036 9,506,339 9,526,502 0.06%
NOSH 3,635,687 3,635,687 3,635,687 3,635,687 3,628,678 3,628,600 3,622,244 0.24%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 7.79% 4.08% 2.64% 4.21% 6.48% 8.17% 8.76% -
ROE 4.39% 2.54% 1.83% 2.72% 3.68% 4.75% 4.98% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 155.98 156.26 151.50 159.21 166.09 170.08 169.07 -5.23%
EPS 11.56 6.53 4.66 6.92 9.65 12.45 13.10 -8.00%
DPS 4.00 2.67 4.00 0.00 6.00 4.00 6.00 -23.70%
NAPS 2.63 2.57 2.54 2.54 2.62 2.62 2.63 0.00%
Adjusted Per Share Value based on latest NOSH - 3,635,687
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 155.05 155.75 150.98 158.39 165.23 169.18 167.90 -5.17%
EPS 11.48 6.51 4.64 6.88 9.59 12.38 13.01 -8.00%
DPS 3.98 2.66 3.99 0.00 5.97 3.98 5.96 -23.61%
NAPS 2.6143 2.5616 2.5312 2.5269 2.6064 2.6062 2.6117 0.06%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.22 1.62 1.80 1.79 2.68 3.05 3.30 -
P/RPS 1.42 1.04 1.19 1.12 1.61 1.79 1.95 -19.07%
P/EPS 19.21 24.80 38.63 25.87 27.80 24.51 25.19 -16.54%
EY 5.20 4.03 2.59 3.87 3.60 4.08 3.97 19.73%
DY 1.80 1.65 2.22 0.00 2.24 1.31 1.82 -0.73%
P/NAPS 0.84 0.63 0.71 0.70 1.02 1.16 1.25 -23.29%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 26/02/19 26/11/18 28/08/18 30/05/18 27/02/18 28/11/17 -
Price 2.01 1.97 1.82 1.93 1.84 2.90 3.07 -
P/RPS 1.29 1.26 1.20 1.21 1.11 1.71 1.82 -20.52%
P/EPS 17.40 30.16 39.06 27.90 19.09 23.31 23.44 -18.03%
EY 5.75 3.32 2.56 3.58 5.24 4.29 4.27 21.96%
DY 1.99 1.35 2.20 0.00 3.26 1.38 1.95 1.36%
P/NAPS 0.76 0.77 0.72 0.76 0.70 1.11 1.17 -25.01%

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