[IJMPLNT] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -97.56%
YoY- -86.67%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 646,981 458,965 283,648 134,496 486,277 351,161 241,120 93.21%
PBT 109,083 30,267 -929 2,929 156,613 127,153 81,928 21.04%
Tax -25,992 -5,750 -2,925 -717 -38,165 -30,576 -19,395 21.57%
NP 83,091 24,517 -3,854 2,212 118,448 96,577 62,533 20.88%
-
NP to SH 88,640 36,235 5,718 2,919 119,571 97,372 62,967 25.63%
-
Tax Rate 23.83% 19.00% - 24.48% 24.37% 24.05% 23.67% -
Total Cost 563,890 434,448 287,502 132,284 367,829 254,584 178,587 115.37%
-
Net Worth 1,379,735 1,282,654 1,280,509 1,354,091 1,395,395 1,370,420 1,339,552 1.99%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 56,152 - - - 56,136 - - -
Div Payout % 63.35% - - - 46.95% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,379,735 1,282,654 1,280,509 1,354,091 1,395,395 1,370,420 1,339,552 1.99%
NOSH 802,171 801,659 805,352 810,833 801,951 801,415 802,127 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 12.84% 5.34% -1.36% 1.64% 24.36% 27.50% 25.93% -
ROE 6.42% 2.83% 0.45% 0.22% 8.57% 7.11% 4.70% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 80.65 57.25 35.22 16.59 60.64 43.82 30.06 93.19%
EPS 11.05 4.52 0.71 0.36 14.91 12.15 7.85 25.62%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.72 1.60 1.59 1.67 1.74 1.71 1.67 1.98%
Adjusted Per Share Value based on latest NOSH - 810,833
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 73.47 52.12 32.21 15.27 55.22 39.88 27.38 93.21%
EPS 10.07 4.11 0.65 0.33 13.58 11.06 7.15 25.67%
DPS 6.38 0.00 0.00 0.00 6.37 0.00 0.00 -
NAPS 1.5668 1.4566 1.4542 1.5377 1.5846 1.5563 1.5212 1.99%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.35 3.55 2.96 3.18 3.00 2.98 3.44 -
P/RPS 4.15 6.20 8.40 19.17 4.95 6.80 11.44 -49.16%
P/EPS 30.32 78.54 416.90 883.33 20.12 24.53 43.82 -21.78%
EY 3.30 1.27 0.24 0.11 4.97 4.08 2.28 27.98%
DY 2.09 0.00 0.00 0.00 2.33 0.00 0.00 -
P/NAPS 1.95 2.22 1.86 1.90 1.72 1.74 2.06 -3.59%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 26/11/13 27/08/13 28/05/13 26/02/13 28/11/12 -
Price 3.58 3.43 3.35 2.93 3.00 2.80 2.91 -
P/RPS 4.44 5.99 9.51 17.66 4.95 6.39 9.68 -40.55%
P/EPS 32.40 75.88 471.83 813.89 20.12 23.05 37.07 -8.59%
EY 3.09 1.32 0.21 0.12 4.97 4.34 2.70 9.42%
DY 1.96 0.00 0.00 0.00 2.33 0.00 0.00 -
P/NAPS 2.08 2.14 2.11 1.75 1.72 1.64 1.74 12.64%

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