[IJM] YoY Quarter Result on 31-Mar-2018 [#4]

Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -88.96%
YoY- -95.26%
Quarter Report
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,601,134 2,046,953 1,394,930 1,398,630 1,669,318 1,167,054 1,442,848 1.74%
PBT 246,192 96,566 331,622 77,656 375,212 134,843 244,626 0.10%
Tax 20,148 -18,702 -64,672 -65,250 -77,970 -92,895 -93,432 -
NP 266,340 77,864 266,950 12,406 297,242 41,948 151,194 9.88%
-
NP to SH 186,393 71,297 240,811 11,188 236,004 44,235 98,266 11.24%
-
Tax Rate -8.18% 19.37% 19.50% 84.02% 20.78% 68.89% 38.19% -
Total Cost 1,334,794 1,969,089 1,127,980 1,386,224 1,372,076 1,125,106 1,291,654 0.54%
-
Net Worth 10,005,502 9,618,048 9,536,001 9,507,036 9,490,681 8,989,693 8,405,706 2.94%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 145,007 36,294 72,517 108,859 162,388 249,713 164,524 -2.08%
Div Payout % 77.80% 50.91% 30.11% 973.00% 68.81% 564.52% 167.43% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 10,005,502 9,618,048 9,536,001 9,507,036 9,490,681 8,989,693 8,405,706 2.94%
NOSH 3,641,119 3,639,288 3,635,687 3,628,678 3,608,623 3,567,338 1,495,677 15.96%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 16.63% 3.80% 19.14% 0.89% 17.81% 3.59% 10.48% -
ROE 1.86% 0.74% 2.53% 0.12% 2.49% 0.49% 1.17% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 44.17 56.40 38.47 38.54 46.26 32.71 96.47 -12.19%
EPS 5.14 1.96 6.64 0.31 6.54 1.24 6.57 -4.00%
DPS 4.00 1.00 2.00 3.00 4.50 7.00 11.00 -15.50%
NAPS 2.76 2.65 2.63 2.62 2.63 2.52 5.62 -11.16%
Adjusted Per Share Value based on latest NOSH - 3,628,678
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 45.74 58.47 39.85 39.95 47.69 33.34 41.22 1.74%
EPS 5.32 2.04 6.88 0.32 6.74 1.26 2.81 11.21%
DPS 4.14 1.04 2.07 3.11 4.64 7.13 4.70 -2.09%
NAPS 2.8582 2.7475 2.7241 2.7158 2.7111 2.568 2.4012 2.94%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.69 1.59 2.22 2.68 3.40 3.53 7.20 -
P/RPS 3.83 2.82 5.77 6.95 7.35 10.79 7.46 -10.50%
P/EPS 32.87 80.94 33.43 869.21 51.99 284.68 109.59 -18.16%
EY 3.04 1.24 2.99 0.12 1.92 0.35 0.91 22.24%
DY 2.37 0.63 0.90 1.12 1.32 1.98 1.53 7.55%
P/NAPS 0.61 0.60 0.84 1.02 1.29 1.40 1.28 -11.61%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 26/06/20 29/05/19 30/05/18 25/05/17 26/05/16 26/05/15 -
Price 1.71 1.80 2.01 1.84 3.50 3.44 6.97 -
P/RPS 3.87 3.19 5.22 4.77 7.57 10.52 7.23 -9.88%
P/EPS 33.26 91.63 30.26 596.77 53.52 277.42 106.09 -17.56%
EY 3.01 1.09 3.30 0.17 1.87 0.36 0.94 21.38%
DY 2.34 0.56 1.00 1.63 1.29 2.03 1.58 6.75%
P/NAPS 0.62 0.68 0.76 0.70 1.33 1.37 1.24 -10.90%

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