[IJMPLNT] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 103.77%
YoY- 830.71%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 141,743 667,666 534,910 351,498 177,768 646,981 458,965 -54.40%
PBT 25,870 89,407 104,223 65,510 31,118 109,083 30,267 -9.96%
Tax -3,646 -7,110 -28,530 -16,148 -7,633 -25,992 -5,750 -26.25%
NP 22,224 82,297 75,693 49,362 23,485 83,091 24,517 -6.35%
-
NP to SH 22,865 90,422 80,340 53,218 26,117 88,640 36,235 -26.49%
-
Tax Rate 14.09% 7.95% 27.37% 24.65% 24.53% 23.83% 19.00% -
Total Cost 119,519 585,369 459,217 302,136 154,283 563,890 434,448 -57.80%
-
Net Worth 1,576,238 1,611,462 1,551,255 1,385,460 1,334,150 1,379,735 1,282,654 14.77%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 52,834 - - - 56,152 - -
Div Payout % - 58.43% - - - 63.35% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,576,238 1,611,462 1,551,255 1,385,460 1,334,150 1,379,735 1,282,654 14.77%
NOSH 880,580 880,580 880,580 814,977 808,575 802,171 801,659 6.47%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 15.68% 12.33% 14.15% 14.04% 13.21% 12.84% 5.34% -
ROE 1.45% 5.61% 5.18% 3.84% 1.96% 6.42% 2.83% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 16.10 75.82 62.41 43.13 21.99 80.65 57.25 -57.17%
EPS 2.60 10.74 9.69 6.53 3.23 11.05 4.52 -30.90%
DPS 0.00 6.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 1.79 1.83 1.81 1.70 1.65 1.72 1.60 7.78%
Adjusted Per Share Value based on latest NOSH - 823,738
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 16.10 75.82 60.75 39.92 20.19 73.47 52.12 -54.40%
EPS 2.60 10.74 9.12 6.04 2.97 10.07 4.11 -26.36%
DPS 0.00 6.00 0.00 0.00 0.00 6.38 0.00 -
NAPS 1.79 1.83 1.7616 1.5733 1.5151 1.5668 1.4566 14.77%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.60 3.36 3.62 3.65 3.88 3.35 3.55 -
P/RPS 22.37 4.43 5.80 8.46 17.65 4.15 6.20 135.79%
P/EPS 138.64 32.72 38.62 55.90 120.12 30.32 78.54 46.21%
EY 0.72 3.06 2.59 1.79 0.83 3.30 1.27 -31.57%
DY 0.00 1.79 0.00 0.00 0.00 2.09 0.00 -
P/NAPS 2.01 1.84 2.00 2.15 2.35 1.95 2.22 -6.42%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 26/05/15 27/02/15 25/11/14 26/08/14 27/05/14 27/02/14 -
Price 3.20 3.49 3.80 3.56 3.45 3.58 3.43 -
P/RPS 19.88 4.60 6.09 8.25 15.69 4.44 5.99 122.98%
P/EPS 123.24 33.99 40.54 54.52 106.81 32.40 75.88 38.29%
EY 0.81 2.94 2.47 1.83 0.94 3.09 1.32 -27.85%
DY 0.00 1.72 0.00 0.00 0.00 1.96 0.00 -
P/NAPS 1.79 1.91 2.10 2.09 2.09 2.08 2.14 -11.25%

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