[IJMPLNT] QoQ Quarter Result on 31-Dec-2016 [#3]

Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- -46.55%
YoY- 3.85%
Quarter Report
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 196,438 184,594 192,630 220,321 201,382 139,378 115,047 42.81%
PBT 18,257 24,774 36,942 28,859 64,072 38,641 3,245 215.99%
Tax -5,391 -8,185 -14,474 -7,215 -18,809 -11,478 -18,066 -55.31%
NP 12,866 16,589 22,468 21,644 45,263 27,163 -14,821 -
-
NP to SH 9,373 16,898 22,040 23,627 44,208 25,205 -16,478 -
-
Tax Rate 29.53% 33.04% 39.18% 25.00% 29.36% 29.70% 556.73% -
Total Cost 183,572 168,005 170,162 198,677 156,119 112,215 129,868 25.92%
-
Net Worth 1,690,714 1,708,326 1,787,578 1,769,966 1,708,326 1,629,073 1,620,268 2.87%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 61,640 - - 44,029 44,029 -
Div Payout % - - 279.68% - - 174.68% 0.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,690,714 1,708,326 1,787,578 1,769,966 1,708,326 1,629,073 1,620,268 2.87%
NOSH 880,580 880,580 880,580 880,580 880,580 880,580 880,580 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.55% 8.99% 11.66% 9.82% 22.48% 19.49% -12.88% -
ROE 0.55% 0.99% 1.23% 1.33% 2.59% 1.55% -1.02% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 22.31 20.96 21.88 25.02 22.87 15.83 13.06 42.85%
EPS 1.06 1.92 2.50 2.68 5.02 2.86 -1.87 -
DPS 0.00 0.00 7.00 0.00 0.00 5.00 5.00 -
NAPS 1.92 1.94 2.03 2.01 1.94 1.85 1.84 2.87%
Adjusted Per Share Value based on latest NOSH - 880,580
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 22.31 20.96 21.88 25.02 22.87 15.83 13.06 42.85%
EPS 1.06 1.92 2.50 2.68 5.02 2.86 -1.87 -
DPS 0.00 0.00 7.00 0.00 0.00 5.00 5.00 -
NAPS 1.92 1.94 2.03 2.01 1.94 1.85 1.84 2.87%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.89 3.03 3.22 3.40 3.57 3.40 3.58 -
P/RPS 12.96 14.45 14.72 13.59 15.61 21.48 27.40 -39.26%
P/EPS 271.51 157.90 128.65 126.72 71.11 118.78 -191.31 -
EY 0.37 0.63 0.78 0.79 1.41 0.84 -0.52 -
DY 0.00 0.00 2.17 0.00 0.00 1.47 1.40 -
P/NAPS 1.51 1.56 1.59 1.69 1.84 1.84 1.95 -15.66%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 23/08/17 25/05/17 23/02/17 28/11/16 24/08/16 26/05/16 -
Price 2.82 3.01 3.13 3.35 3.32 3.30 3.32 -
P/RPS 12.64 14.36 14.31 13.39 14.52 20.85 25.41 -37.19%
P/EPS 264.94 156.86 125.06 124.85 66.13 115.29 -177.42 -
EY 0.38 0.64 0.80 0.80 1.51 0.87 -0.56 -
DY 0.00 0.00 2.24 0.00 0.00 1.52 1.51 -
P/NAPS 1.47 1.55 1.54 1.67 1.71 1.78 1.80 -12.61%

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