[IJMPLNT] YoY TTM Result on 30-Jun-2015 [#1]

Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -3.6%
YoY- -22.06%
Quarter Report
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 745,766 798,927 555,248 631,641 690,253 511,115 571,741 4.52%
PBT 26,260 154,647 63,182 84,159 137,272 130,366 178,036 -27.30%
Tax -23,610 -48,683 -36,200 -3,123 -32,908 -31,483 -48,353 -11.25%
NP 2,650 105,964 26,982 81,036 104,364 98,883 129,683 -47.69%
-
NP to SH 10,170 106,773 26,537 87,170 111,838 100,597 129,732 -34.56%
-
Tax Rate 89.91% 31.48% 57.29% 3.71% 23.97% 24.15% 27.16% -
Total Cost 743,116 692,963 528,266 550,605 585,889 412,232 442,058 9.03%
-
Net Worth 1,347,288 1,708,326 1,629,073 1,576,238 1,334,150 1,354,091 1,323,203 0.30%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 44,029 61,640 88,058 52,834 56,176 56,098 80,318 -9.52%
Div Payout % 432.93% 57.73% 331.83% 60.61% 50.23% 55.77% 61.91% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,347,288 1,708,326 1,629,073 1,576,238 1,334,150 1,354,091 1,323,203 0.30%
NOSH 880,580 880,580 880,580 880,580 808,575 810,833 801,941 1.57%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.36% 13.26% 4.86% 12.83% 15.12% 19.35% 22.68% -
ROE 0.75% 6.25% 1.63% 5.53% 8.38% 7.43% 9.80% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 84.69 90.73 63.05 71.73 85.37 63.04 71.29 2.91%
EPS 1.15 12.13 3.01 9.90 13.83 12.41 16.18 -35.62%
DPS 5.00 7.00 10.00 6.00 7.00 7.00 10.00 -10.90%
NAPS 1.53 1.94 1.85 1.79 1.65 1.67 1.65 -1.25%
Adjusted Per Share Value based on latest NOSH - 880,580
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 84.69 90.73 63.05 71.73 78.39 58.04 64.93 4.52%
EPS 1.15 12.13 3.01 9.90 12.70 11.42 14.73 -34.61%
DPS 5.00 7.00 10.00 6.00 6.38 6.37 9.12 -9.52%
NAPS 1.53 1.94 1.85 1.79 1.5151 1.5377 1.5026 0.30%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.14 3.03 3.40 3.60 3.88 3.18 3.23 -
P/RPS 2.53 3.34 5.39 5.02 4.55 5.04 4.53 -9.24%
P/EPS 185.29 24.99 112.82 36.37 28.05 25.63 19.97 44.93%
EY 0.54 4.00 0.89 2.75 3.56 3.90 5.01 -31.00%
DY 2.34 2.31 2.94 1.67 1.80 2.20 3.10 -4.57%
P/NAPS 1.40 1.56 1.84 2.01 2.35 1.90 1.96 -5.45%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 23/08/17 24/08/16 25/08/15 26/08/14 27/08/13 28/08/12 -
Price 2.41 3.01 3.30 3.20 3.45 2.93 3.56 -
P/RPS 2.85 3.32 5.23 4.46 4.04 4.65 4.99 -8.90%
P/EPS 208.67 24.82 109.50 32.33 24.94 23.62 22.01 45.45%
EY 0.48 4.03 0.91 3.09 4.01 4.23 4.54 -31.22%
DY 2.07 2.33 3.03 1.87 2.03 2.39 2.81 -4.96%
P/NAPS 1.58 1.55 1.78 1.79 2.09 1.75 2.16 -5.07%

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