[IJMPLNT] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 17.86%
YoY- 794.72%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 667,666 713,213 702,996 711,072 646,981 611,953 567,296 11.48%
PBT 89,407 138,964 131,020 124,472 109,083 40,356 -1,858 -
Tax -7,110 -38,040 -32,296 -30,532 -25,992 -7,666 -5,850 13.90%
NP 82,297 100,924 98,724 93,940 83,091 32,689 -7,708 -
-
NP to SH 90,422 107,120 106,436 104,468 88,640 48,313 11,436 297.38%
-
Tax Rate 7.95% 27.37% 24.65% 24.53% 23.83% 19.00% - -
Total Cost 585,369 612,289 604,272 617,132 563,890 579,264 575,004 1.19%
-
Net Worth 1,611,462 1,551,255 1,385,460 1,334,150 1,379,735 1,282,654 1,280,509 16.57%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 52,834 - - - 56,152 - - -
Div Payout % 58.43% - - - 63.35% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,611,462 1,551,255 1,385,460 1,334,150 1,379,735 1,282,654 1,280,509 16.57%
NOSH 880,580 880,580 814,977 808,575 802,171 801,659 805,352 6.13%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 12.33% 14.15% 14.04% 13.21% 12.84% 5.34% -1.36% -
ROE 5.61% 6.91% 7.68% 7.83% 6.42% 3.77% 0.89% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 75.82 83.22 86.26 87.94 80.65 76.34 70.44 5.03%
EPS 10.74 12.92 13.06 12.92 11.05 6.03 1.42 285.78%
DPS 6.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.83 1.81 1.70 1.65 1.72 1.60 1.59 9.83%
Adjusted Per Share Value based on latest NOSH - 808,575
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 75.82 80.99 79.83 80.75 73.47 69.49 64.42 11.48%
EPS 10.74 12.16 12.09 11.86 10.07 5.49 1.30 309.19%
DPS 6.00 0.00 0.00 0.00 6.38 0.00 0.00 -
NAPS 1.83 1.7616 1.5733 1.5151 1.5668 1.4566 1.4542 16.57%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.36 3.62 3.65 3.88 3.35 3.55 2.96 -
P/RPS 4.43 4.35 4.23 4.41 4.15 4.65 4.20 3.62%
P/EPS 32.72 28.96 27.95 30.03 30.32 58.90 208.45 -70.93%
EY 3.06 3.45 3.58 3.33 3.30 1.70 0.48 244.19%
DY 1.79 0.00 0.00 0.00 2.09 0.00 0.00 -
P/NAPS 1.84 2.00 2.15 2.35 1.95 2.22 1.86 -0.71%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 27/02/15 25/11/14 26/08/14 27/05/14 27/02/14 26/11/13 -
Price 3.49 3.80 3.56 3.45 3.58 3.43 3.35 -
P/RPS 4.60 4.57 4.13 3.92 4.44 4.49 4.76 -2.25%
P/EPS 33.99 30.40 27.26 26.70 32.40 56.91 235.92 -72.54%
EY 2.94 3.29 3.67 3.74 3.09 1.76 0.42 266.36%
DY 1.72 0.00 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 1.91 2.10 2.09 2.09 2.08 2.14 2.11 -6.42%

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