[IJMPLNT] QoQ TTM Result on 31-Dec-2017 [#3]

Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -18.53%
YoY- -23.45%
Quarter Report
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 689,414 745,766 747,217 798,530 793,983 798,927 753,711 -5.76%
PBT -23,746 26,260 77,303 112,361 108,832 154,647 168,514 -
Tax -17,473 -23,610 -33,249 -51,669 -35,265 -48,683 -51,976 -51.62%
NP -41,219 2,650 44,054 60,692 73,567 105,964 116,538 -
-
NP to SH -27,498 10,170 46,645 58,605 71,938 106,773 115,080 -
-
Tax Rate - 89.91% 43.01% 45.98% 32.40% 31.48% 30.84% -
Total Cost 730,633 743,116 703,163 737,838 720,416 692,963 637,173 9.54%
-
Net Worth 1,312,064 1,347,288 1,620,268 1,664,297 1,690,714 1,708,326 1,787,578 -18.61%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 44,029 44,029 44,029 61,640 61,640 61,640 105,669 -44.18%
Div Payout % 0.00% 432.93% 94.39% 105.18% 85.69% 57.73% 91.82% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,312,064 1,347,288 1,620,268 1,664,297 1,690,714 1,708,326 1,787,578 -18.61%
NOSH 880,580 880,580 880,580 880,580 880,580 880,580 880,580 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -5.98% 0.36% 5.90% 7.60% 9.27% 13.26% 15.46% -
ROE -2.10% 0.75% 2.88% 3.52% 4.25% 6.25% 6.44% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 78.29 84.69 84.86 90.68 90.17 90.73 85.59 -5.76%
EPS -3.12 1.15 5.30 6.66 8.17 12.13 13.07 -
DPS 5.00 5.00 5.00 7.00 7.00 7.00 12.00 -44.18%
NAPS 1.49 1.53 1.84 1.89 1.92 1.94 2.03 -18.61%
Adjusted Per Share Value based on latest NOSH - 880,580
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 78.29 84.69 84.86 90.68 90.17 90.73 85.59 -5.76%
EPS -3.12 1.15 5.30 6.66 8.17 12.13 13.07 -
DPS 5.00 5.00 5.00 7.00 7.00 7.00 12.00 -44.18%
NAPS 1.49 1.53 1.84 1.89 1.92 1.94 2.03 -18.61%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.44 2.14 2.20 2.74 2.89 3.03 3.22 -
P/RPS 3.12 2.53 2.59 3.02 3.21 3.34 3.76 -11.68%
P/EPS -78.14 185.29 41.53 41.17 35.38 24.99 24.64 -
EY -1.28 0.54 2.41 2.43 2.83 4.00 4.06 -
DY 2.05 2.34 2.27 2.55 2.42 2.31 3.73 -32.87%
P/NAPS 1.64 1.40 1.20 1.45 1.51 1.56 1.59 2.08%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 28/08/18 30/05/18 27/02/18 28/11/17 23/08/17 25/05/17 -
Price 1.78 2.41 2.26 2.29 2.82 3.01 3.13 -
P/RPS 2.27 2.85 2.66 2.53 3.13 3.32 3.66 -27.25%
P/EPS -57.00 208.67 42.67 34.41 34.52 24.82 23.95 -
EY -1.75 0.48 2.34 2.91 2.90 4.03 4.18 -
DY 2.81 2.07 2.21 3.06 2.48 2.33 3.83 -18.63%
P/NAPS 1.19 1.58 1.23 1.21 1.47 1.55 1.54 -15.77%

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