[IJM] YoY TTM Result on 31-Mar-2013 [#4]

Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -4.45%
YoY- 2.89%
Quarter Report
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 5,128,198 5,448,282 6,006,481 4,663,406 4,517,860 3,720,717 4,013,530 4.16%
PBT 1,155,797 1,019,357 1,416,314 835,848 801,591 659,731 578,024 12.23%
Tax -274,262 -306,316 -340,658 -273,643 -251,105 -197,194 -154,860 9.98%
NP 881,535 713,041 1,075,656 562,205 550,486 462,537 423,164 12.99%
-
NP to SH 793,587 480,944 829,599 420,892 409,076 304,491 332,580 15.58%
-
Tax Rate 23.73% 30.05% 24.05% 32.74% 31.33% 29.89% 26.79% -
Total Cost 4,246,663 4,735,241 4,930,825 4,101,201 3,967,374 3,258,180 3,590,366 2.83%
-
Net Worth 8,989,693 8,405,706 6,708,910 5,613,429 5,348,938 5,069,080 5,114,914 9.84%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 356,823 223,279 354,555 179,725 165,454 148,727 145,761 16.07%
Div Payout % 44.96% 46.43% 42.74% 42.70% 40.45% 48.84% 43.83% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 8,989,693 8,405,706 6,708,910 5,613,429 5,348,938 5,069,080 5,114,914 9.84%
NOSH 3,567,338 1,495,677 1,421,379 1,382,618 1,382,154 1,355,369 1,325,107 17.92%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 17.19% 13.09% 17.91% 12.06% 12.18% 12.43% 10.54% -
ROE 8.83% 5.72% 12.37% 7.50% 7.65% 6.01% 6.50% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 143.75 364.27 422.58 337.29 326.87 274.52 302.88 -11.67%
EPS 22.25 32.16 58.37 30.44 29.60 22.47 25.10 -1.98%
DPS 10.00 14.93 24.94 13.00 11.97 11.00 11.00 -1.57%
NAPS 2.52 5.62 4.72 4.06 3.87 3.74 3.86 -6.85%
Adjusted Per Share Value based on latest NOSH - 1,382,618
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 140.59 149.37 164.67 127.85 123.86 102.01 110.03 4.16%
EPS 21.76 13.19 22.74 11.54 11.22 8.35 9.12 15.58%
DPS 9.78 6.12 9.72 4.93 4.54 4.08 4.00 16.05%
NAPS 2.4646 2.3045 1.8393 1.539 1.4664 1.3897 1.4023 9.84%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.53 7.20 6.14 5.45 5.63 6.41 4.88 -
P/RPS 2.46 1.98 1.45 1.62 1.72 2.34 1.61 7.31%
P/EPS 15.87 22.39 10.52 17.90 19.02 28.53 19.44 -3.32%
EY 6.30 4.47 9.51 5.59 5.26 3.50 5.14 3.44%
DY 2.83 2.07 4.06 2.39 2.13 1.72 2.25 3.89%
P/NAPS 1.40 1.28 1.30 1.34 1.45 1.71 1.26 1.76%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 26/05/15 27/05/14 28/05/13 29/05/12 27/05/11 26/05/10 -
Price 3.44 6.97 6.60 5.76 5.18 6.20 4.48 -
P/RPS 2.39 1.91 1.56 1.71 1.58 2.26 1.48 8.30%
P/EPS 15.46 21.68 11.31 18.92 17.50 27.60 17.85 -2.36%
EY 6.47 4.61 8.84 5.29 5.71 3.62 5.60 2.43%
DY 2.91 2.14 3.78 2.26 2.31 1.77 2.46 2.83%
P/NAPS 1.37 1.24 1.40 1.42 1.34 1.66 1.16 2.80%

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