[IJM] YoY Annualized Quarter Result on 30-Sep-2017 [#2]

Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -6.14%
YoY- -15.09%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 4,617,022 6,235,572 5,506,964 6,124,240 5,598,948 5,042,406 5,331,986 -2.36%
PBT 509,662 515,222 278,120 758,954 867,764 1,296,894 993,258 -10.51%
Tax -164,328 -185,976 -132,954 -222,568 -226,798 -206,192 -291,904 -9.12%
NP 345,334 329,246 145,166 536,386 640,966 1,090,702 701,354 -11.12%
-
NP to SH 201,572 259,052 169,364 474,514 558,822 986,496 489,746 -13.74%
-
Tax Rate 32.24% 36.10% 47.80% 29.33% 26.14% 15.90% 29.39% -
Total Cost 4,271,688 5,906,326 5,361,798 5,587,854 4,957,982 3,951,704 4,630,632 -1.33%
-
Net Worth 9,694,249 9,618,040 9,232,623 9,526,502 9,061,978 8,916,269 6,821,462 6.02%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 145,232 145,177 145,395 217,334 215,761 213,990 116,606 3.72%
Div Payout % 72.05% 56.04% 85.85% 45.80% 38.61% 21.69% 23.81% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 9,694,249 9,618,040 9,232,623 9,526,502 9,061,978 8,916,269 6,821,462 6.02%
NOSH 3,641,119 3,639,288 3,635,687 3,622,244 3,596,023 3,566,507 1,457,577 16.46%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.48% 5.28% 2.64% 8.76% 11.45% 21.63% 13.15% -
ROE 2.08% 2.69% 1.83% 4.98% 6.17% 11.06% 7.18% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 127.16 171.80 151.50 169.07 155.70 141.38 365.81 -16.13%
EPS 5.56 7.14 4.66 13.10 15.54 27.66 33.60 -25.88%
DPS 4.00 4.00 4.00 6.00 6.00 6.00 8.00 -10.90%
NAPS 2.67 2.65 2.54 2.63 2.52 2.50 4.68 -8.92%
Adjusted Per Share Value based on latest NOSH - 3,622,941
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 131.89 178.13 157.31 174.95 159.94 144.04 152.32 -2.36%
EPS 5.76 7.40 4.84 13.56 15.96 28.18 13.99 -13.73%
DPS 4.15 4.15 4.15 6.21 6.16 6.11 3.33 3.73%
NAPS 2.7693 2.7475 2.6374 2.7214 2.5887 2.5471 1.9486 6.02%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.44 2.19 1.80 3.30 3.21 3.22 6.47 -
P/RPS 1.13 1.27 1.19 1.95 2.06 2.28 1.77 -7.20%
P/EPS 25.94 30.68 38.63 25.19 20.66 11.64 19.26 5.08%
EY 3.86 3.26 2.59 3.97 4.84 8.59 5.19 -4.81%
DY 2.78 1.83 2.22 1.82 1.87 1.86 1.24 14.38%
P/NAPS 0.54 0.83 0.71 1.25 1.27 1.29 1.38 -14.46%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 26/11/19 26/11/18 28/11/17 28/11/16 24/11/15 25/11/14 -
Price 1.60 2.09 1.82 3.07 3.23 3.31 6.70 -
P/RPS 1.26 1.22 1.20 1.82 2.07 2.34 1.83 -6.02%
P/EPS 28.82 29.28 39.06 23.44 20.79 11.97 19.94 6.32%
EY 3.47 3.42 2.56 4.27 4.81 8.36 5.01 -5.93%
DY 2.50 1.91 2.20 1.95 1.86 1.81 1.19 13.15%
P/NAPS 0.60 0.79 0.72 1.17 1.28 1.32 1.43 -13.46%

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