[IJM] QoQ TTM Result on 31-Dec-2016 [#3]

Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- -20.31%
YoY- -45.49%
Quarter Report
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 6,327,981 6,220,417 6,065,335 5,563,071 5,406,469 5,259,184 5,128,198 15.03%
PBT 955,605 1,032,946 1,010,010 769,641 941,232 903,729 1,155,797 -11.89%
Tax -241,091 -252,214 -243,206 -258,131 -284,565 -262,843 -274,262 -8.22%
NP 714,514 780,732 766,804 511,510 656,667 640,886 881,535 -13.05%
-
NP to SH 611,619 664,652 653,773 462,004 579,750 572,236 793,587 -15.92%
-
Tax Rate 25.23% 24.42% 24.08% 33.54% 30.23% 29.08% 23.73% -
Total Cost 5,613,467 5,439,685 5,298,531 5,051,561 4,749,802 4,618,298 4,246,663 20.42%
-
Net Worth 9,528,335 9,452,462 9,490,681 9,151,805 9,077,261 8,861,009 8,989,693 3.95%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 271,076 270,450 270,450 357,776 357,776 356,823 356,823 -16.72%
Div Payout % 44.32% 40.69% 41.37% 77.44% 61.71% 62.36% 44.96% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 9,528,335 9,452,462 9,490,681 9,151,805 9,077,261 8,861,009 8,989,693 3.95%
NOSH 3,622,941 3,621,633 3,608,623 3,603,072 3,602,087 3,587,453 3,567,338 1.03%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 11.29% 12.55% 12.64% 9.19% 12.15% 12.19% 17.19% -
ROE 6.42% 7.03% 6.89% 5.05% 6.39% 6.46% 8.83% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 174.66 171.76 168.08 154.40 150.09 146.60 143.75 13.85%
EPS 16.88 18.35 18.12 12.82 16.09 15.95 22.25 -16.80%
DPS 7.50 7.50 7.50 10.00 10.00 10.00 10.00 -17.43%
NAPS 2.63 2.61 2.63 2.54 2.52 2.47 2.52 2.88%
Adjusted Per Share Value based on latest NOSH - 3,603,072
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 173.49 170.54 166.28 152.51 148.22 144.18 140.59 15.03%
EPS 16.77 18.22 17.92 12.67 15.89 15.69 21.76 -15.92%
DPS 7.43 7.41 7.41 9.81 9.81 9.78 9.78 -16.72%
NAPS 2.6122 2.5914 2.6019 2.509 2.4886 2.4293 2.4646 3.95%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.30 3.46 3.40 3.20 3.21 3.49 3.53 -
P/RPS 1.89 2.01 2.02 2.07 2.14 2.38 2.46 -16.10%
P/EPS 19.55 18.85 18.77 24.96 19.94 21.88 15.87 14.90%
EY 5.12 5.30 5.33 4.01 5.01 4.57 6.30 -12.90%
DY 2.27 2.17 2.21 3.13 3.12 2.87 2.83 -13.65%
P/NAPS 1.25 1.33 1.29 1.26 1.27 1.41 1.40 -7.27%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 23/08/17 25/05/17 23/02/17 28/11/16 24/08/16 26/05/16 -
Price 3.07 3.36 3.50 3.42 3.23 3.40 3.44 -
P/RPS 1.76 1.96 2.08 2.22 2.15 2.32 2.39 -18.43%
P/EPS 18.19 18.31 19.32 26.67 20.07 21.32 15.46 11.43%
EY 5.50 5.46 5.18 3.75 4.98 4.69 6.47 -10.25%
DY 2.44 2.23 2.14 2.92 3.10 2.94 2.91 -11.07%
P/NAPS 1.17 1.29 1.33 1.35 1.28 1.38 1.37 -9.97%

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