[IJM] YoY TTM Result on 31-Mar-2014 [#4]

Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -6.34%
YoY- 97.1%
Quarter Report
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 6,065,335 5,128,198 5,448,282 6,006,481 4,663,406 4,517,860 3,720,717 8.47%
PBT 1,010,010 1,155,797 1,019,357 1,416,314 835,848 801,591 659,731 7.34%
Tax -243,206 -274,262 -306,316 -340,658 -273,643 -251,105 -197,194 3.55%
NP 766,804 881,535 713,041 1,075,656 562,205 550,486 462,537 8.78%
-
NP to SH 653,773 793,587 480,944 829,599 420,892 409,076 304,491 13.56%
-
Tax Rate 24.08% 23.73% 30.05% 24.05% 32.74% 31.33% 29.89% -
Total Cost 5,298,531 4,246,663 4,735,241 4,930,825 4,101,201 3,967,374 3,258,180 8.43%
-
Net Worth 9,490,681 8,989,693 8,405,706 6,708,910 5,613,429 5,348,938 5,069,080 11.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 270,450 356,823 223,279 354,555 179,725 165,454 148,727 10.46%
Div Payout % 41.37% 44.96% 46.43% 42.74% 42.70% 40.45% 48.84% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 9,490,681 8,989,693 8,405,706 6,708,910 5,613,429 5,348,938 5,069,080 11.00%
NOSH 3,608,623 3,567,338 1,495,677 1,421,379 1,382,618 1,382,154 1,355,369 17.71%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 12.64% 17.19% 13.09% 17.91% 12.06% 12.18% 12.43% -
ROE 6.89% 8.83% 5.72% 12.37% 7.50% 7.65% 6.01% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 168.08 143.75 364.27 422.58 337.29 326.87 274.52 -7.84%
EPS 18.12 22.25 32.16 58.37 30.44 29.60 22.47 -3.51%
DPS 7.50 10.00 14.93 24.94 13.00 11.97 11.00 -6.17%
NAPS 2.63 2.52 5.62 4.72 4.06 3.87 3.74 -5.69%
Adjusted Per Share Value based on latest NOSH - 1,421,379
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 166.28 140.59 149.37 164.67 127.85 123.86 102.01 8.47%
EPS 17.92 21.76 13.19 22.74 11.54 11.22 8.35 13.55%
DPS 7.41 9.78 6.12 9.72 4.93 4.54 4.08 10.44%
NAPS 2.6019 2.4646 2.3045 1.8393 1.539 1.4664 1.3897 11.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 3.40 3.53 7.20 6.14 5.45 5.63 6.41 -
P/RPS 2.02 2.46 1.98 1.45 1.62 1.72 2.34 -2.41%
P/EPS 18.77 15.87 22.39 10.52 17.90 19.02 28.53 -6.73%
EY 5.33 6.30 4.47 9.51 5.59 5.26 3.50 7.25%
DY 2.21 2.83 2.07 4.06 2.39 2.13 1.72 4.26%
P/NAPS 1.29 1.40 1.28 1.30 1.34 1.45 1.71 -4.58%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 26/05/16 26/05/15 27/05/14 28/05/13 29/05/12 27/05/11 -
Price 3.50 3.44 6.97 6.60 5.76 5.18 6.20 -
P/RPS 2.08 2.39 1.91 1.56 1.71 1.58 2.26 -1.37%
P/EPS 19.32 15.46 21.68 11.31 18.92 17.50 27.60 -5.76%
EY 5.18 6.47 4.61 8.84 5.29 5.71 3.62 6.14%
DY 2.14 2.91 2.14 3.78 2.26 2.31 1.77 3.21%
P/NAPS 1.33 1.37 1.24 1.40 1.42 1.34 1.66 -3.62%

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