[IJMPLNT] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 3.09%
YoY- -35.19%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 567,296 537,984 486,277 468,214 482,240 438,632 590,434 -2.62%
PBT -1,858 11,716 156,613 169,537 163,856 116,704 215,247 -
Tax -5,850 -2,868 -38,165 -40,768 -38,790 -29,596 -57,821 -78.25%
NP -7,708 8,848 118,448 128,769 125,066 87,108 157,426 -
-
NP to SH 11,436 11,676 119,571 129,829 125,934 87,572 157,313 -82.55%
-
Tax Rate - 24.48% 24.37% 24.05% 23.67% 25.36% 26.86% -
Total Cost 575,004 529,136 367,829 339,445 357,174 351,524 433,008 20.79%
-
Net Worth 1,280,509 1,354,091 1,395,395 1,370,420 1,339,552 1,323,203 1,387,112 -5.18%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 56,136 - - - 80,179 -
Div Payout % - - 46.95% - - - 50.97% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,280,509 1,354,091 1,395,395 1,370,420 1,339,552 1,323,203 1,387,112 -5.18%
NOSH 805,352 810,833 801,951 801,415 802,127 801,941 801,799 0.29%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -1.36% 1.64% 24.36% 27.50% 25.93% 19.86% 26.66% -
ROE 0.89% 0.86% 8.57% 9.47% 9.40% 6.62% 11.34% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 70.44 66.35 60.64 58.42 60.12 54.70 73.64 -2.91%
EPS 1.42 1.44 14.91 16.20 15.70 10.92 19.62 -82.60%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 10.00 -
NAPS 1.59 1.67 1.74 1.71 1.67 1.65 1.73 -5.46%
Adjusted Per Share Value based on latest NOSH - 801,981
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 64.42 61.09 55.22 53.17 54.76 49.81 67.05 -2.62%
EPS 1.30 1.33 13.58 14.74 14.30 9.94 17.86 -82.53%
DPS 0.00 0.00 6.37 0.00 0.00 0.00 9.11 -
NAPS 1.4542 1.5377 1.5846 1.5563 1.5212 1.5026 1.5752 -5.18%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.96 3.18 3.00 2.98 3.44 3.23 3.30 -
P/RPS 4.20 4.79 4.95 5.10 5.72 5.91 4.48 -4.20%
P/EPS 208.45 220.83 20.12 18.40 21.91 29.58 16.82 434.71%
EY 0.48 0.45 4.97 5.44 4.56 3.38 5.95 -81.30%
DY 0.00 0.00 2.33 0.00 0.00 0.00 3.03 -
P/NAPS 1.86 1.90 1.72 1.74 2.06 1.96 1.91 -1.75%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 27/08/13 28/05/13 26/02/13 28/11/12 28/08/12 29/05/12 -
Price 3.35 2.93 3.00 2.80 2.91 3.56 3.00 -
P/RPS 4.76 4.42 4.95 4.79 4.84 6.51 4.07 10.99%
P/EPS 235.92 203.47 20.12 17.28 18.54 32.60 15.29 518.75%
EY 0.42 0.49 4.97 5.79 5.40 3.07 6.54 -83.93%
DY 0.00 0.00 2.33 0.00 0.00 0.00 3.33 -
P/NAPS 2.11 1.75 1.72 1.64 1.74 2.16 1.73 14.14%

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