[IJMPLNT] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -2.06%
YoY- -90.92%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 711,072 646,981 611,953 567,296 537,984 486,277 468,214 32.22%
PBT 124,472 109,083 40,356 -1,858 11,716 156,613 169,537 -18.66%
Tax -30,532 -25,992 -7,666 -5,850 -2,868 -38,165 -40,768 -17.57%
NP 93,940 83,091 32,689 -7,708 8,848 118,448 128,769 -19.00%
-
NP to SH 104,468 88,640 48,313 11,436 11,676 119,571 129,829 -13.52%
-
Tax Rate 24.53% 23.83% 19.00% - 24.48% 24.37% 24.05% -
Total Cost 617,132 563,890 579,264 575,004 529,136 367,829 339,445 49.12%
-
Net Worth 1,334,150 1,379,735 1,282,654 1,280,509 1,354,091 1,395,395 1,370,420 -1.77%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 56,152 - - - 56,136 - -
Div Payout % - 63.35% - - - 46.95% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,334,150 1,379,735 1,282,654 1,280,509 1,354,091 1,395,395 1,370,420 -1.77%
NOSH 808,575 802,171 801,659 805,352 810,833 801,951 801,415 0.59%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.21% 12.84% 5.34% -1.36% 1.64% 24.36% 27.50% -
ROE 7.83% 6.42% 3.77% 0.89% 0.86% 8.57% 9.47% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 87.94 80.65 76.34 70.44 66.35 60.64 58.42 31.44%
EPS 12.92 11.05 6.03 1.42 1.44 14.91 16.20 -14.03%
DPS 0.00 7.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 1.65 1.72 1.60 1.59 1.67 1.74 1.71 -2.35%
Adjusted Per Share Value based on latest NOSH - 799,714
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 80.75 73.47 69.49 64.42 61.09 55.22 53.17 32.22%
EPS 11.86 10.07 5.49 1.30 1.33 13.58 14.74 -13.52%
DPS 0.00 6.38 0.00 0.00 0.00 6.37 0.00 -
NAPS 1.5151 1.5668 1.4566 1.4542 1.5377 1.5846 1.5563 -1.77%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.88 3.35 3.55 2.96 3.18 3.00 2.98 -
P/RPS 4.41 4.15 4.65 4.20 4.79 4.95 5.10 -9.26%
P/EPS 30.03 30.32 58.90 208.45 220.83 20.12 18.40 38.74%
EY 3.33 3.30 1.70 0.48 0.45 4.97 5.44 -27.97%
DY 0.00 2.09 0.00 0.00 0.00 2.33 0.00 -
P/NAPS 2.35 1.95 2.22 1.86 1.90 1.72 1.74 22.25%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 27/02/14 26/11/13 27/08/13 28/05/13 26/02/13 -
Price 3.45 3.58 3.43 3.35 2.93 3.00 2.80 -
P/RPS 3.92 4.44 4.49 4.76 4.42 4.95 4.79 -12.54%
P/EPS 26.70 32.40 56.91 235.92 203.47 20.12 17.28 33.75%
EY 3.74 3.09 1.76 0.42 0.49 4.97 5.79 -25.33%
DY 0.00 1.96 0.00 0.00 0.00 2.33 0.00 -
P/NAPS 2.09 2.08 2.14 2.11 1.75 1.72 1.64 17.59%

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