[IJM] YoY 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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 5,362,314 6,077,530 5,680,974 6,171,090 5,861,356 5,281,525 5,340,578 0.06%
PBT 711,150 561,598 421,821 735,870 846,397 1,361,272 1,032,974 -6.02%
Tax -206,133 -227,836 -190,142 -231,493 -220,314 -241,822 -283,845 -5.18%
NP 505,017 333,762 231,678 504,377 626,082 1,119,449 749,129 -6.35%
-
NP to SH 327,046 239,057 237,473 451,494 557,025 999,136 510,237 -7.13%
-
Tax Rate 28.99% 40.57% 45.08% 31.46% 26.03% 17.76% 27.48% -
Total Cost 4,857,297 5,743,768 5,449,296 5,666,713 5,235,273 4,162,076 4,591,449 0.94%
-
Net Worth 9,804,461 9,581,753 9,343,717 9,506,339 9,139,821 8,956,540 6,908,445 6.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 96,834 96,785 96,951 145,134 143,934 142,733 78,227 3.61%
Div Payout % 29.61% 40.49% 40.83% 32.15% 25.84% 14.29% 15.33% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 9,804,461 9,581,753 9,343,717 9,506,339 9,139,821 8,956,540 6,908,445 6.00%
NOSH 3,641,119 3,639,288 3,635,687 3,628,600 3,598,354 3,568,342 1,466,761 16.34%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 9.42% 5.49% 4.08% 8.17% 10.68% 21.20% 14.03% -
ROE 3.34% 2.49% 2.54% 4.75% 6.09% 11.16% 7.39% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 147.67 167.45 156.26 170.08 162.89 148.01 364.11 -13.95%
EPS 9.01 6.59 6.53 12.45 15.48 28.00 34.79 -20.14%
DPS 2.67 2.67 2.67 4.00 4.00 4.00 5.33 -10.87%
NAPS 2.70 2.64 2.57 2.62 2.54 2.51 4.71 -8.84%
Adjusted Per Share Value based on latest NOSH - 3,628,600
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 147.01 166.62 155.75 169.18 160.69 144.80 146.41 0.06%
EPS 8.97 6.55 6.51 12.38 15.27 27.39 13.99 -7.13%
DPS 2.65 2.65 2.66 3.98 3.95 3.91 2.14 3.62%
NAPS 2.6879 2.6269 2.5616 2.6062 2.5057 2.4555 1.894 6.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.73 2.17 1.62 3.05 3.20 3.38 6.57 -
P/RPS 1.17 1.30 1.04 1.79 1.96 2.28 1.80 -6.92%
P/EPS 19.21 32.95 24.80 24.51 20.67 12.07 18.89 0.28%
EY 5.21 3.04 4.03 4.08 4.84 8.28 5.29 -0.25%
DY 1.54 1.23 1.65 1.31 1.25 1.18 0.81 11.29%
P/NAPS 0.64 0.82 0.63 1.16 1.26 1.35 1.39 -12.11%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 25/02/20 26/02/19 27/02/18 23/02/17 25/02/16 27/02/15 -
Price 1.62 2.15 1.97 2.90 3.42 3.41 7.18 -
P/RPS 1.10 1.28 1.26 1.71 2.10 2.30 1.97 -9.24%
P/EPS 17.99 32.64 30.16 23.31 22.09 12.18 20.64 -2.26%
EY 5.56 3.06 3.32 4.29 4.53 8.21 4.84 2.33%
DY 1.65 1.24 1.35 1.38 1.17 1.17 0.74 14.28%
P/NAPS 0.60 0.81 0.77 1.11 1.35 1.36 1.52 -14.33%

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