[IJM] YoY Annualized Quarter Result on 30-Sep-2014 [#2]

Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -8.21%
YoY- -19.62%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 6,124,240 5,598,948 5,042,406 5,331,986 5,626,920 4,366,994 4,263,036 6.21%
PBT 758,954 867,764 1,296,894 993,258 928,642 798,990 726,100 0.73%
Tax -222,568 -226,798 -206,192 -291,904 -183,572 -202,432 -196,444 2.10%
NP 536,386 640,966 1,090,702 701,354 745,070 596,558 529,656 0.21%
-
NP to SH 474,514 558,822 986,496 489,746 609,282 452,182 379,614 3.78%
-
Tax Rate 29.33% 26.14% 15.90% 29.39% 19.77% 25.34% 27.05% -
Total Cost 5,587,854 4,957,982 3,951,704 4,630,632 4,881,850 3,770,436 3,733,380 6.94%
-
Net Worth 9,526,502 9,061,978 8,916,269 6,821,462 5,791,388 5,403,519 5,133,231 10.84%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 217,334 215,761 213,990 116,606 111,641 110,557 108,927 12.18%
Div Payout % 45.80% 38.61% 21.69% 23.81% 18.32% 24.45% 28.69% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 9,526,502 9,061,978 8,916,269 6,821,462 5,791,388 5,403,519 5,133,231 10.84%
NOSH 3,622,244 3,596,023 3,566,507 1,457,577 1,395,515 1,381,974 1,361,599 17.69%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 8.76% 11.45% 21.63% 13.15% 13.24% 13.66% 12.42% -
ROE 4.98% 6.17% 11.06% 7.18% 10.52% 8.37% 7.40% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 169.07 155.70 141.38 365.81 403.21 316.00 313.09 -9.75%
EPS 13.10 15.54 27.66 33.60 43.66 32.72 27.88 -11.81%
DPS 6.00 6.00 6.00 8.00 8.00 8.00 8.00 -4.67%
NAPS 2.63 2.52 2.50 4.68 4.15 3.91 3.77 -5.81%
Adjusted Per Share Value based on latest NOSH - 1,468,866
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 174.95 159.94 144.04 152.32 160.74 124.75 121.78 6.21%
EPS 13.56 15.96 28.18 13.99 17.41 12.92 10.84 3.79%
DPS 6.21 6.16 6.11 3.33 3.19 3.16 3.11 12.20%
NAPS 2.7214 2.5887 2.5471 1.9486 1.6544 1.5436 1.4664 10.84%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.30 3.21 3.22 6.47 5.78 4.72 5.00 -
P/RPS 1.95 2.06 2.28 1.77 1.43 1.49 1.60 3.34%
P/EPS 25.19 20.66 11.64 19.26 13.24 14.43 17.93 5.82%
EY 3.97 4.84 8.59 5.19 7.55 6.93 5.58 -5.51%
DY 1.82 1.87 1.86 1.24 1.38 1.69 1.60 2.16%
P/NAPS 1.25 1.27 1.29 1.38 1.39 1.21 1.33 -1.02%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 28/11/16 24/11/15 25/11/14 26/11/13 28/11/12 25/11/11 -
Price 3.07 3.23 3.31 6.70 5.59 5.04 5.60 -
P/RPS 1.82 2.07 2.34 1.83 1.39 1.59 1.79 0.27%
P/EPS 23.44 20.79 11.97 19.94 12.80 15.40 20.09 2.60%
EY 4.27 4.81 8.36 5.01 7.81 6.49 4.98 -2.52%
DY 1.95 1.86 1.81 1.19 1.43 1.59 1.43 5.30%
P/NAPS 1.17 1.28 1.32 1.43 1.35 1.29 1.49 -3.94%

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