[IJM] QoQ Annualized Quarter Result on 31-Dec-2017 [#3]

Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -4.85%
YoY- -18.95%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 5,506,964 5,777,264 6,026,948 6,171,090 6,124,240 5,873,244 6,065,335 -6.23%
PBT 278,120 412,912 629,559 735,870 758,954 790,020 1,010,010 -57.64%
Tax -132,954 -169,644 -238,870 -231,493 -222,568 -214,708 -243,206 -33.11%
NP 145,166 243,268 390,689 504,377 536,386 575,312 766,804 -66.99%
-
NP to SH 169,364 251,056 349,809 451,494 474,514 505,580 653,773 -59.32%
-
Tax Rate 47.80% 41.08% 37.94% 31.46% 29.33% 27.18% 24.08% -
Total Cost 5,361,798 5,533,996 5,636,259 5,666,713 5,587,854 5,297,932 5,298,531 0.79%
-
Net Worth 9,232,623 9,217,200 9,507,036 9,506,339 9,526,502 9,452,462 9,468,188 -1.66%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 145,395 - 217,718 145,134 217,334 - 270,005 -33.78%
Div Payout % 85.85% - 62.24% 32.15% 45.80% - 41.30% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 9,232,623 9,217,200 9,507,036 9,506,339 9,526,502 9,452,462 9,468,188 -1.66%
NOSH 3,635,687 3,635,687 3,628,678 3,628,600 3,622,244 3,621,633 3,600,071 0.65%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.64% 4.21% 6.48% 8.17% 8.76% 9.80% 12.64% -
ROE 1.83% 2.72% 3.68% 4.75% 4.98% 5.35% 6.90% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 151.50 159.21 166.09 170.08 169.07 162.17 168.48 -6.83%
EPS 4.66 6.92 9.65 12.45 13.10 13.96 18.16 -59.58%
DPS 4.00 0.00 6.00 4.00 6.00 0.00 7.50 -34.20%
NAPS 2.54 2.54 2.62 2.62 2.63 2.61 2.63 -2.29%
Adjusted Per Share Value based on latest NOSH - 3,628,600
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 150.98 158.39 165.23 169.18 167.90 161.02 166.28 -6.22%
EPS 4.64 6.88 9.59 12.38 13.01 13.86 17.92 -59.34%
DPS 3.99 0.00 5.97 3.98 5.96 0.00 7.40 -33.72%
NAPS 2.5312 2.5269 2.6064 2.6062 2.6117 2.5914 2.5958 -1.66%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.80 1.79 2.68 3.05 3.30 3.46 3.40 -
P/RPS 1.19 1.12 1.61 1.79 1.95 2.13 2.02 -29.70%
P/EPS 38.63 25.87 27.80 24.51 25.19 24.79 18.72 62.01%
EY 2.59 3.87 3.60 4.08 3.97 4.03 5.34 -38.24%
DY 2.22 0.00 2.24 1.31 1.82 0.00 2.21 0.30%
P/NAPS 0.71 0.70 1.02 1.16 1.25 1.33 1.29 -32.81%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 28/08/18 30/05/18 27/02/18 28/11/17 23/08/17 25/05/17 -
Price 1.82 1.93 1.84 2.90 3.07 3.36 3.50 -
P/RPS 1.20 1.21 1.11 1.71 1.82 2.07 2.08 -30.67%
P/EPS 39.06 27.90 19.09 23.31 23.44 24.07 19.27 60.09%
EY 2.56 3.58 5.24 4.29 4.27 4.15 5.19 -37.54%
DY 2.20 0.00 3.26 1.38 1.95 0.00 2.14 1.85%
P/NAPS 0.72 0.76 0.70 1.11 1.17 1.29 1.33 -33.55%

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