[IJM] YoY TTM Result on 30-Jun-2017 [#1]

Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 1.66%
YoY- 16.15%
Quarter Report
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 5,941,346 5,754,903 6,002,953 6,220,417 5,259,184 5,257,487 5,977,690 -0.10%
PBT 467,517 687,660 535,282 1,032,946 903,729 1,187,358 1,418,183 -16.87%
Tax -170,049 -227,297 -227,604 -252,214 -262,843 -289,198 -358,910 -11.69%
NP 297,468 460,363 307,678 780,732 640,886 898,160 1,059,273 -19.06%
-
NP to SH 192,437 415,576 286,178 664,652 572,236 684,425 798,648 -21.09%
-
Tax Rate 36.37% 33.05% 42.52% 24.42% 29.08% 24.36% 25.31% -
Total Cost 5,643,878 5,294,540 5,695,275 5,439,685 4,618,298 4,359,327 4,918,417 2.31%
-
Net Worth 9,618,048 9,537,437 9,217,200 9,452,462 8,861,009 8,585,762 6,633,172 6.38%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 108,883 145,214 217,547 270,450 356,823 223,279 354,555 -17.84%
Div Payout % 56.58% 34.94% 76.02% 40.69% 62.36% 32.62% 44.39% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 9,618,048 9,537,437 9,217,200 9,452,462 8,861,009 8,585,762 6,633,172 6.38%
NOSH 3,639,288 3,639,266 3,635,687 3,621,633 3,587,453 1,773,917 1,445,135 16.62%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 5.01% 8.00% 5.13% 12.55% 12.19% 17.08% 17.72% -
ROE 2.00% 4.36% 3.10% 7.03% 6.46% 7.97% 12.04% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 163.70 158.69 165.42 171.76 146.60 296.38 413.64 -14.30%
EPS 5.30 11.46 7.89 18.35 15.95 38.58 55.26 -32.31%
DPS 3.00 4.00 6.00 7.50 10.00 12.59 24.53 -29.52%
NAPS 2.65 2.63 2.54 2.61 2.47 4.84 4.59 -8.74%
Adjusted Per Share Value based on latest NOSH - 3,621,633
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 162.89 157.77 164.57 170.54 144.18 144.14 163.88 -0.10%
EPS 5.28 11.39 7.85 18.22 15.69 18.76 21.90 -21.09%
DPS 2.99 3.98 5.96 7.41 9.78 6.12 9.72 -17.82%
NAPS 2.6368 2.6147 2.5269 2.5914 2.4293 2.3538 1.8185 6.38%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.81 2.40 1.79 3.46 3.49 6.52 6.70 -
P/RPS 1.11 1.51 1.08 2.01 2.38 2.20 1.62 -6.10%
P/EPS 34.14 20.94 22.70 18.85 21.88 16.90 12.12 18.82%
EY 2.93 4.77 4.41 5.30 4.57 5.92 8.25 -15.83%
DY 1.66 1.67 3.35 2.17 2.87 1.93 3.66 -12.33%
P/NAPS 0.68 0.91 0.70 1.33 1.41 1.35 1.46 -11.94%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 28/08/19 28/08/18 23/08/17 24/08/16 25/08/15 26/08/14 -
Price 1.23 2.19 1.93 3.36 3.40 6.05 6.57 -
P/RPS 0.75 1.38 1.17 1.96 2.32 2.04 1.59 -11.76%
P/EPS 23.20 19.11 24.47 18.31 21.32 15.68 11.89 11.77%
EY 4.31 5.23 4.09 5.46 4.69 6.38 8.41 -10.53%
DY 2.44 1.83 3.11 2.23 2.94 2.08 3.73 -6.82%
P/NAPS 0.46 0.83 0.76 1.29 1.38 1.25 1.43 -17.20%

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