[IJM] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -83.92%
YoY- -18.83%
Quarter Report
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 5,448,282 4,005,434 2,665,993 1,373,038 6,006,481 4,355,497 2,813,460 55.42%
PBT 1,019,357 774,731 496,629 258,636 1,416,314 1,118,632 464,321 68.99%
Tax -306,316 -212,884 -145,952 -73,206 -340,658 -178,637 -91,786 123.48%
NP 713,041 561,847 350,677 185,430 1,075,656 939,995 372,535 54.21%
-
NP to SH 480,944 382,678 244,873 133,386 829,599 821,355 304,641 35.62%
-
Tax Rate 30.05% 27.48% 29.39% 28.30% 24.05% 15.97% 19.77% -
Total Cost 4,735,241 3,443,587 2,315,316 1,187,608 4,930,825 3,415,502 2,440,925 55.60%
-
Net Worth 8,283,497 6,908,445 6,821,462 6,633,172 6,630,049 6,299,808 5,791,388 26.97%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 221,089 58,670 58,303 - 351,167 55,998 55,820 150.54%
Div Payout % 45.97% 15.33% 23.81% - 42.33% 6.82% 18.32% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 8,283,497 6,908,445 6,821,462 6,633,172 6,630,049 6,299,808 5,791,388 26.97%
NOSH 1,473,931 1,466,761 1,457,577 1,445,135 1,404,671 1,399,957 1,395,515 3.71%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 13.09% 14.03% 13.15% 13.51% 17.91% 21.58% 13.24% -
ROE 5.81% 5.54% 3.59% 2.01% 12.51% 13.04% 5.26% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 369.64 273.08 182.91 95.01 427.61 311.12 201.61 49.85%
EPS 32.63 26.09 16.80 9.23 59.06 58.67 21.83 30.76%
DPS 15.00 4.00 4.00 0.00 25.00 4.00 4.00 141.56%
NAPS 5.62 4.71 4.68 4.59 4.72 4.50 4.15 22.42%
Adjusted Per Share Value based on latest NOSH - 1,445,135
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 155.64 114.42 76.16 39.22 171.58 124.42 80.37 55.42%
EPS 13.74 10.93 7.00 3.81 23.70 23.46 8.70 35.65%
DPS 6.32 1.68 1.67 0.00 10.03 1.60 1.59 151.13%
NAPS 2.3663 1.9735 1.9486 1.8949 1.894 1.7996 1.6544 26.97%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 7.20 6.57 6.47 6.70 6.14 5.88 5.78 -
P/RPS 1.95 2.41 3.54 7.05 1.44 1.89 2.87 -22.73%
P/EPS 22.07 25.18 38.51 72.59 10.40 10.02 26.48 -11.44%
EY 4.53 3.97 2.60 1.38 9.62 9.98 3.78 12.83%
DY 2.08 0.61 0.62 0.00 4.07 0.68 0.69 108.81%
P/NAPS 1.28 1.39 1.38 1.46 1.30 1.31 1.39 -5.35%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 27/02/15 25/11/14 26/08/14 27/05/14 27/02/14 26/11/13 -
Price 6.97 7.18 6.70 6.57 6.60 5.80 5.59 -
P/RPS 1.89 2.63 3.66 6.91 1.54 1.86 2.77 -22.51%
P/EPS 21.36 27.52 39.88 71.18 11.18 9.89 25.61 -11.40%
EY 4.68 3.63 2.51 1.40 8.95 10.12 3.91 12.74%
DY 2.15 0.56 0.60 0.00 3.79 0.69 0.72 107.50%
P/NAPS 1.24 1.52 1.43 1.43 1.40 1.29 1.35 -5.51%

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