[IJMPLNT] QoQ Cumulative 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- 54.64%
YoY- -35.19%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 283,648 134,496 486,277 351,161 241,120 109,658 590,434 -38.63%
PBT -929 2,929 156,613 127,153 81,928 29,176 215,247 -
Tax -2,925 -717 -38,165 -30,576 -19,395 -7,399 -57,821 -86.29%
NP -3,854 2,212 118,448 96,577 62,533 21,777 157,426 -
-
NP to SH 5,718 2,919 119,571 97,372 62,967 21,893 157,313 -89.00%
-
Tax Rate - 24.48% 24.37% 24.05% 23.67% 25.36% 26.86% -
Total Cost 287,502 132,284 367,829 254,584 178,587 87,881 433,008 -23.87%
-
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 0.45% 0.22% 8.57% 7.11% 4.70% 1.65% 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 35.22 16.59 60.64 43.82 30.06 13.67 73.64 -38.81%
EPS 0.71 0.36 14.91 12.15 7.85 2.73 19.62 -89.03%
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 32.21 15.27 55.22 39.88 27.38 12.45 67.05 -38.63%
EPS 0.65 0.33 13.58 11.06 7.15 2.49 17.86 -88.99%
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 8.40 19.17 4.95 6.80 11.44 23.62 4.48 51.99%
P/EPS 416.90 883.33 20.12 24.53 43.82 118.32 16.82 748.44%
EY 0.24 0.11 4.97 4.08 2.28 0.85 5.95 -88.21%
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 9.51 17.66 4.95 6.39 9.68 26.03 4.07 75.99%
P/EPS 471.83 813.89 20.12 23.05 37.07 130.40 15.29 881.77%
EY 0.21 0.12 4.97 4.34 2.70 0.77 6.54 -89.87%
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