[IJM] QoQ TTM Result on 30-Jun-2018 [#1]

Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -18.19%
YoY- -56.94%
Quarter Report
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 5,655,661 5,659,361 5,718,310 6,002,953 6,026,948 6,297,636 6,327,981 -7.22%
PBT 647,488 393,522 388,642 535,282 629,559 927,115 955,605 -22.87%
Tax -206,779 -207,357 -193,563 -227,604 -238,870 -251,590 -241,091 -9.73%
NP 440,709 186,165 195,079 307,678 390,689 675,525 714,514 -27.56%
-
NP to SH 418,916 189,293 197,234 286,178 349,809 574,625 611,619 -22.31%
-
Tax Rate 31.94% 52.69% 49.80% 42.52% 37.94% 27.14% 25.23% -
Total Cost 5,214,952 5,473,196 5,523,231 5,695,275 5,636,259 5,622,111 5,613,467 -4.79%
-
Net Worth 9,536,001 9,343,717 9,232,623 9,217,200 9,507,036 9,506,339 9,528,335 0.05%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 145,214 181,557 181,557 217,547 217,547 271,076 271,076 -34.06%
Div Payout % 34.66% 95.91% 92.05% 76.02% 62.19% 47.17% 44.32% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 9,536,001 9,343,717 9,232,623 9,217,200 9,507,036 9,506,339 9,528,335 0.05%
NOSH 3,635,687 3,635,687 3,635,687 3,635,687 3,628,678 3,628,600 3,622,941 0.23%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 7.79% 3.29% 3.41% 5.13% 6.48% 10.73% 11.29% -
ROE 4.39% 2.03% 2.14% 3.10% 3.68% 6.04% 6.42% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 155.98 155.66 157.32 165.42 166.09 173.57 174.66 -7.26%
EPS 11.55 5.21 5.43 7.89 9.64 15.84 16.88 -22.36%
DPS 4.00 5.00 5.00 6.00 6.00 7.50 7.50 -34.25%
NAPS 2.63 2.57 2.54 2.54 2.62 2.62 2.63 0.00%
Adjusted Per Share Value based on latest NOSH - 3,635,687
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 161.56 161.67 163.35 171.48 172.17 179.90 180.77 -7.22%
EPS 11.97 5.41 5.63 8.18 9.99 16.41 17.47 -22.29%
DPS 4.15 5.19 5.19 6.21 6.21 7.74 7.74 -34.02%
NAPS 2.7241 2.6692 2.6374 2.633 2.7158 2.7156 2.7219 0.05%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.22 1.62 1.80 1.79 2.68 3.05 3.30 -
P/RPS 1.42 1.04 1.14 1.08 1.61 1.76 1.89 -17.36%
P/EPS 19.21 31.11 33.17 22.70 27.80 19.26 19.55 -1.16%
EY 5.20 3.21 3.01 4.41 3.60 5.19 5.12 1.03%
DY 1.80 3.09 2.78 3.35 2.24 2.46 2.27 -14.34%
P/NAPS 0.84 0.63 0.71 0.70 1.02 1.16 1.25 -23.29%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 26/02/19 26/11/18 28/08/18 30/05/18 27/02/18 28/11/17 -
Price 2.01 1.97 1.82 1.93 1.84 2.90 3.07 -
P/RPS 1.29 1.27 1.16 1.17 1.11 1.67 1.76 -18.72%
P/EPS 17.40 37.84 33.54 24.47 19.09 18.31 18.19 -2.91%
EY 5.75 2.64 2.98 4.09 5.24 5.46 5.50 3.01%
DY 1.99 2.54 2.75 3.11 3.26 2.59 2.44 -12.71%
P/NAPS 0.76 0.77 0.72 0.76 0.70 1.11 1.17 -25.01%

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