[IJMPLNT] QoQ Cumulative 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- 95.89%
YoY- -90.92%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 177,768 646,981 458,965 283,648 134,496 486,277 351,161 -36.56%
PBT 31,118 109,083 30,267 -929 2,929 156,613 127,153 -60.97%
Tax -7,633 -25,992 -5,750 -2,925 -717 -38,165 -30,576 -60.45%
NP 23,485 83,091 24,517 -3,854 2,212 118,448 96,577 -61.14%
-
NP to SH 26,117 88,640 36,235 5,718 2,919 119,571 97,372 -58.50%
-
Tax Rate 24.53% 23.83% 19.00% - 24.48% 24.37% 24.05% -
Total Cost 154,283 563,890 434,448 287,502 132,284 367,829 254,584 -28.45%
-
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 1.96% 6.42% 2.83% 0.45% 0.22% 8.57% 7.11% -
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 21.99 80.65 57.25 35.22 16.59 60.64 43.82 -36.93%
EPS 3.23 11.05 4.52 0.71 0.36 14.91 12.15 -58.75%
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 20.19 73.47 52.12 32.21 15.27 55.22 39.88 -36.55%
EPS 2.97 10.07 4.11 0.65 0.33 13.58 11.06 -58.47%
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 17.65 4.15 6.20 8.40 19.17 4.95 6.80 89.19%
P/EPS 120.12 30.32 78.54 416.90 883.33 20.12 24.53 189.20%
EY 0.83 3.30 1.27 0.24 0.11 4.97 4.08 -65.51%
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 15.69 4.44 5.99 9.51 17.66 4.95 6.39 82.30%
P/EPS 106.81 32.40 75.88 471.83 813.89 20.12 23.05 178.72%
EY 0.94 3.09 1.32 0.21 0.12 4.97 4.34 -64.03%
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