[IJM] YoY TTM 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- -3.61%
YoY- 54.14%
Quarter Report
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 6,327,981 5,406,469 5,303,492 5,859,014 5,293,369 4,569,839 4,080,645 7.57%
PBT 955,605 941,232 1,171,175 1,448,622 900,674 838,036 653,812 6.52%
Tax -241,091 -284,565 -263,460 -394,824 -264,213 -254,099 -204,555 2.77%
NP 714,514 656,667 907,715 1,053,798 636,461 583,937 449,257 8.03%
-
NP to SH 611,619 579,750 729,319 769,831 499,442 445,360 293,427 13.00%
-
Tax Rate 25.23% 30.23% 22.50% 27.26% 29.34% 30.32% 31.29% -
Total Cost 5,613,467 4,749,802 4,395,777 4,805,216 4,656,908 3,985,902 3,631,388 7.52%
-
Net Worth 9,528,335 9,077,261 8,925,855 6,874,296 5,816,799 5,404,620 5,172,647 10.70%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 271,076 357,776 271,634 357,244 180,501 165,862 149,758 10.38%
Div Payout % 44.32% 61.71% 37.24% 46.41% 36.14% 37.24% 51.04% -
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 9,528,335 9,077,261 8,925,855 6,874,296 5,816,799 5,404,620 5,172,647 10.70%
NOSH 3,622,941 3,602,087 3,570,342 1,468,866 1,401,638 1,382,255 1,372,055 17.54%
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 11.29% 12.15% 17.12% 17.99% 12.02% 12.78% 11.01% -
ROE 6.42% 6.39% 8.17% 11.20% 8.59% 8.24% 5.67% -
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 174.66 150.09 148.54 398.88 377.66 330.61 297.41 -8.48%
EPS 16.88 16.09 20.43 52.41 35.63 32.22 21.39 -3.86%
DPS 7.50 10.00 7.61 24.32 13.00 12.00 11.00 -6.17%
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 180.77 154.44 151.50 167.37 151.21 130.54 116.57 7.57%
EPS 17.47 16.56 20.83 21.99 14.27 12.72 8.38 13.01%
DPS 7.74 10.22 7.76 10.21 5.16 4.74 4.28 10.36%
NAPS 2.7219 2.593 2.5498 1.9637 1.6617 1.5439 1.4776 10.70%
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 1.89 2.14 2.17 1.62 1.53 1.43 1.68 1.98%
P/EPS 19.55 19.94 15.76 12.35 16.22 14.65 23.38 -2.93%
EY 5.12 5.01 6.34 8.10 6.16 6.83 4.28 3.02%
DY 2.27 3.12 2.36 3.76 2.25 2.54 2.20 0.52%
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 1.76 2.15 2.23 1.68 1.48 1.52 1.88 -1.09%
P/EPS 18.19 20.07 16.20 12.78 15.69 15.64 26.19 -5.88%
EY 5.50 4.98 6.17 7.82 6.37 6.39 3.82 6.25%
DY 2.44 3.10 2.30 3.63 2.33 2.38 1.96 3.71%
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