[IJM] YoY 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- -82.73%
YoY- -54.98%
Quarter Report
View:
Show?
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 1,394,930 1,398,630 1,669,318 1,167,054 1,442,848 1,650,984 1,254,562 1.78%
PBT 331,622 77,656 375,212 134,843 244,626 297,682 214,173 7.55%
Tax -64,672 -65,250 -77,970 -92,895 -93,432 -162,021 -114,034 -9.01%
NP 266,950 12,406 297,242 41,948 151,194 135,661 100,139 17.74%
-
NP to SH 240,811 11,188 236,004 44,235 98,266 8,244 64,430 24.56%
-
Tax Rate 19.50% 84.02% 20.78% 68.89% 38.19% 54.43% 53.24% -
Total Cost 1,127,980 1,386,224 1,372,076 1,125,106 1,291,654 1,515,323 1,154,423 -0.38%
-
Net Worth 9,536,001 9,507,036 9,490,681 8,989,693 8,405,706 6,708,910 5,613,429 9.22%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 72,517 108,859 162,388 249,713 164,524 298,489 124,435 -8.60%
Div Payout % 30.11% 973.00% 68.81% 564.52% 167.43% 3,620.69% 193.13% -
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 9,490,681 8,989,693 8,405,706 6,708,910 5,613,429 9.22%
NOSH 3,635,687 3,628,678 3,608,623 3,567,338 1,495,677 1,421,379 1,382,618 17.47%
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 19.14% 0.89% 17.81% 3.59% 10.48% 8.22% 7.98% -
ROE 2.53% 0.12% 2.49% 0.49% 1.17% 0.12% 1.15% -
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 38.47 38.54 46.26 32.71 96.47 116.15 90.74 -13.32%
EPS 6.64 0.31 6.54 1.24 6.57 0.58 4.66 6.07%
DPS 2.00 3.00 4.50 7.00 11.00 21.00 9.00 -22.16%
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 38.24 38.34 45.77 32.00 39.56 45.26 34.39 1.78%
EPS 6.60 0.31 6.47 1.21 2.69 0.23 1.77 24.51%
DPS 1.99 2.98 4.45 6.85 4.51 8.18 3.41 -8.58%
NAPS 2.6143 2.6064 2.6019 2.4646 2.3045 1.8393 1.539 9.22%
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 5.77 6.95 7.35 10.79 7.46 5.29 6.01 -0.67%
P/EPS 33.43 869.21 51.99 284.68 109.59 1,058.62 116.95 -18.82%
EY 2.99 0.12 1.92 0.35 0.91 0.09 0.86 23.07%
DY 0.90 1.12 1.32 1.98 1.53 3.42 1.65 -9.60%
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 5.22 4.77 7.57 10.52 7.23 5.68 6.35 -3.21%
P/EPS 30.26 596.77 53.52 277.42 106.09 1,137.93 123.61 -20.89%
EY 3.30 0.17 1.87 0.36 0.94 0.09 0.81 26.36%
DY 1.00 1.63 1.29 2.03 1.58 3.18 1.56 -7.14%
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