[IJM] YoY TTM Result on 31-Mar-2017 [#4]

Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 41.51%
YoY- -17.62%
Quarter Report
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 6,605,101 5,655,661 6,026,948 6,065,335 5,128,198 5,448,282 6,006,481 1.59%
PBT 517,765 647,488 629,559 1,010,010 1,155,797 1,019,357 1,416,314 -15.42%
Tax -189,579 -206,779 -238,870 -243,206 -274,262 -306,316 -340,658 -9.29%
NP 328,186 440,709 390,689 766,804 881,535 713,041 1,075,656 -17.93%
-
NP to SH 250,590 418,916 349,809 653,773 793,587 480,944 829,599 -18.07%
-
Tax Rate 36.61% 31.94% 37.94% 24.08% 23.73% 30.05% 24.05% -
Total Cost 6,276,915 5,214,952 5,636,259 5,298,531 4,246,663 4,735,241 4,930,825 4.10%
-
Net Worth 9,618,048 9,536,001 9,507,036 9,490,681 8,989,693 8,405,706 6,708,910 6.18%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 108,883 145,214 217,547 270,450 356,823 223,279 354,555 -17.84%
Div Payout % 43.45% 34.66% 62.19% 41.37% 44.96% 46.43% 42.74% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 9,618,048 9,536,001 9,507,036 9,490,681 8,989,693 8,405,706 6,708,910 6.18%
NOSH 3,639,288 3,635,687 3,628,678 3,608,623 3,567,338 1,495,677 1,421,379 16.94%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 4.97% 7.79% 6.48% 12.64% 17.19% 13.09% 17.91% -
ROE 2.61% 4.39% 3.68% 6.89% 8.83% 5.72% 12.37% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 181.99 155.98 166.09 168.08 143.75 364.27 422.58 -13.08%
EPS 6.90 11.55 9.64 18.12 22.25 32.16 58.37 -29.92%
DPS 3.00 4.00 6.00 7.50 10.00 14.93 24.94 -29.71%
NAPS 2.65 2.63 2.62 2.63 2.52 5.62 4.72 -9.16%
Adjusted Per Share Value based on latest NOSH - 3,608,623
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 181.08 155.05 165.23 166.28 140.59 149.37 164.67 1.59%
EPS 6.87 11.48 9.59 17.92 21.76 13.19 22.74 -18.07%
DPS 2.99 3.98 5.96 7.41 9.78 6.12 9.72 -17.82%
NAPS 2.6368 2.6143 2.6064 2.6019 2.4646 2.3045 1.8393 6.18%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.59 2.22 2.68 3.40 3.53 7.20 6.14 -
P/RPS 0.87 1.42 1.61 2.02 2.46 1.98 1.45 -8.15%
P/EPS 23.03 19.21 27.80 18.77 15.87 22.39 10.52 13.93%
EY 4.34 5.20 3.60 5.33 6.30 4.47 9.51 -12.24%
DY 1.89 1.80 2.24 2.21 2.83 2.07 4.06 -11.95%
P/NAPS 0.60 0.84 1.02 1.29 1.40 1.28 1.30 -12.08%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 26/06/20 29/05/19 30/05/18 25/05/17 26/05/16 26/05/15 27/05/14 -
Price 1.80 2.01 1.84 3.50 3.44 6.97 6.60 -
P/RPS 0.99 1.29 1.11 2.08 2.39 1.91 1.56 -7.29%
P/EPS 26.07 17.40 19.09 19.32 15.46 21.68 11.31 14.91%
EY 3.84 5.75 5.24 5.18 6.47 4.61 8.84 -12.96%
DY 1.67 1.99 3.26 2.14 2.91 2.14 3.78 -12.71%
P/NAPS 0.68 0.76 0.70 1.33 1.37 1.24 1.40 -11.32%

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