[IJM] QoQ TTM Result on 30-Jun-2017 [#1]

Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 1.66%
YoY- 16.15%
Quarter Report
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 6,026,948 6,297,636 6,327,981 6,220,417 6,065,335 5,563,071 5,406,469 7.51%
PBT 629,559 927,115 955,605 1,032,946 1,010,010 769,641 941,232 -23.53%
Tax -238,870 -251,590 -241,091 -252,214 -243,206 -258,131 -284,565 -11.02%
NP 390,689 675,525 714,514 780,732 766,804 511,510 656,667 -29.28%
-
NP to SH 349,809 574,625 611,619 664,652 653,773 462,004 579,750 -28.61%
-
Tax Rate 37.94% 27.14% 25.23% 24.42% 24.08% 33.54% 30.23% -
Total Cost 5,636,259 5,622,111 5,613,467 5,439,685 5,298,531 5,051,561 4,749,802 12.09%
-
Net Worth 9,507,036 9,506,339 9,528,335 9,452,462 9,490,681 9,151,805 9,077,261 3.13%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 217,547 271,076 271,076 270,450 270,450 357,776 357,776 -28.24%
Div Payout % 62.19% 47.17% 44.32% 40.69% 41.37% 77.44% 61.71% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 9,507,036 9,506,339 9,528,335 9,452,462 9,490,681 9,151,805 9,077,261 3.13%
NOSH 3,628,678 3,628,600 3,622,941 3,621,633 3,608,623 3,603,072 3,602,087 0.49%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.48% 10.73% 11.29% 12.55% 12.64% 9.19% 12.15% -
ROE 3.68% 6.04% 6.42% 7.03% 6.89% 5.05% 6.39% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 166.09 173.57 174.66 171.76 168.08 154.40 150.09 6.99%
EPS 9.64 15.84 16.88 18.35 18.12 12.82 16.09 -28.95%
DPS 6.00 7.50 7.50 7.50 7.50 10.00 10.00 -28.88%
NAPS 2.62 2.62 2.63 2.61 2.63 2.54 2.52 2.63%
Adjusted Per Share Value based on latest NOSH - 3,621,633
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 165.23 172.65 173.49 170.54 166.28 152.51 148.22 7.51%
EPS 9.59 15.75 16.77 18.22 17.92 12.67 15.89 -28.60%
DPS 5.96 7.43 7.43 7.41 7.41 9.81 9.81 -28.28%
NAPS 2.6064 2.6062 2.6122 2.5914 2.6019 2.509 2.4886 3.13%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.68 3.05 3.30 3.46 3.40 3.20 3.21 -
P/RPS 1.61 1.76 1.89 2.01 2.02 2.07 2.14 -17.29%
P/EPS 27.80 19.26 19.55 18.85 18.77 24.96 19.94 24.82%
EY 3.60 5.19 5.12 5.30 5.33 4.01 5.01 -19.79%
DY 2.24 2.46 2.27 2.17 2.21 3.13 3.12 -19.83%
P/NAPS 1.02 1.16 1.25 1.33 1.29 1.26 1.27 -13.60%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 28/11/17 23/08/17 25/05/17 23/02/17 28/11/16 -
Price 1.84 2.90 3.07 3.36 3.50 3.42 3.23 -
P/RPS 1.11 1.67 1.76 1.96 2.08 2.22 2.15 -35.66%
P/EPS 19.09 18.31 18.19 18.31 19.32 26.67 20.07 -3.28%
EY 5.24 5.46 5.50 5.46 5.18 3.75 4.98 3.45%
DY 3.26 2.59 2.44 2.23 2.14 2.92 3.10 3.41%
P/NAPS 0.70 1.11 1.17 1.29 1.33 1.35 1.28 -33.15%

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