[IJM] YoY Annualized Quarter Result on 31-Mar-2016 [#4]

Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -20.57%
YoY- 65.01%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 5,655,661 6,026,948 6,065,335 5,128,198 5,448,282 6,006,481 4,663,406 3.26%
PBT 647,988 629,559 1,010,010 1,155,797 1,019,357 1,416,314 835,848 -4.15%
Tax -207,279 -238,870 -243,206 -274,262 -306,316 -340,658 -273,643 -4.52%
NP 440,709 390,689 766,804 881,535 713,041 1,075,656 562,205 -3.97%
-
NP to SH 418,916 349,809 653,773 793,587 480,944 829,599 420,892 -0.07%
-
Tax Rate 31.99% 37.94% 24.08% 23.73% 30.05% 24.05% 32.74% -
Total Cost 5,214,952 5,636,259 5,298,531 4,246,663 4,735,241 4,930,825 4,101,201 4.08%
-
Net Worth 9,536,001 9,507,036 9,468,188 9,000,176 8,283,497 6,630,049 5,610,051 9.24%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 145,034 217,718 270,005 357,149 221,089 351,167 179,632 -3.50%
Div Payout % 34.62% 62.24% 41.30% 45.00% 45.97% 42.33% 42.68% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 9,536,001 9,507,036 9,468,188 9,000,176 8,283,497 6,630,049 5,610,051 9.24%
NOSH 3,635,687 3,628,678 3,600,071 3,571,498 1,473,931 1,404,671 1,381,785 17.48%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 7.79% 6.48% 12.64% 17.19% 13.09% 17.91% 12.06% -
ROE 4.39% 3.68% 6.90% 8.82% 5.81% 12.51% 7.50% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 155.98 166.09 168.48 143.59 369.64 427.61 337.49 -12.06%
EPS 11.56 9.65 18.16 22.22 32.63 59.06 30.46 -14.90%
DPS 4.00 6.00 7.50 10.00 15.00 25.00 13.00 -17.82%
NAPS 2.63 2.62 2.63 2.52 5.62 4.72 4.06 -6.97%
Adjusted Per Share Value based on latest NOSH - 3,567,338
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 155.05 165.23 166.28 140.59 149.37 164.67 127.85 3.26%
EPS 11.48 9.59 17.92 21.76 13.19 22.74 11.54 -0.08%
DPS 3.98 5.97 7.40 9.79 6.06 9.63 4.92 -3.47%
NAPS 2.6143 2.6064 2.5958 2.4674 2.271 1.8177 1.538 9.24%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.22 2.68 3.40 3.53 7.20 6.14 5.45 -
P/RPS 1.42 1.61 2.02 2.46 1.95 1.44 1.61 -2.07%
P/EPS 19.21 27.80 18.72 15.89 22.07 10.40 17.89 1.19%
EY 5.20 3.60 5.34 6.29 4.53 9.62 5.59 -1.19%
DY 1.80 2.24 2.21 2.83 2.08 4.07 2.39 -4.61%
P/NAPS 0.84 1.02 1.29 1.40 1.28 1.30 1.34 -7.48%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 30/05/18 25/05/17 26/05/16 26/05/15 27/05/14 28/05/13 -
Price 2.01 1.84 3.50 3.44 6.97 6.60 5.76 -
P/RPS 1.29 1.11 2.08 2.40 1.89 1.54 1.71 -4.58%
P/EPS 17.40 19.09 19.27 15.48 21.36 11.18 18.91 -1.37%
EY 5.75 5.24 5.19 6.46 4.68 8.95 5.29 1.39%
DY 1.99 3.26 2.14 2.91 2.15 3.79 2.26 -2.09%
P/NAPS 0.76 0.70 1.33 1.37 1.24 1.40 1.42 -9.88%

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