[IJMPLNT] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 533.7%
YoY- -62.79%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 351,498 177,768 646,981 458,965 283,648 134,496 486,277 -19.44%
PBT 65,510 31,118 109,083 30,267 -929 2,929 156,613 -44.03%
Tax -16,148 -7,633 -25,992 -5,750 -2,925 -717 -38,165 -43.61%
NP 49,362 23,485 83,091 24,517 -3,854 2,212 118,448 -44.17%
-
NP to SH 53,218 26,117 88,640 36,235 5,718 2,919 119,571 -41.67%
-
Tax Rate 24.65% 24.53% 23.83% 19.00% - 24.48% 24.37% -
Total Cost 302,136 154,283 563,890 434,448 287,502 132,284 367,829 -12.28%
-
Net Worth 1,385,460 1,334,150 1,379,735 1,282,654 1,280,509 1,354,091 1,395,395 -0.47%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 56,152 - - - 56,136 -
Div Payout % - - 63.35% - - - 46.95% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,385,460 1,334,150 1,379,735 1,282,654 1,280,509 1,354,091 1,395,395 -0.47%
NOSH 814,977 808,575 802,171 801,659 805,352 810,833 801,951 1.07%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 14.04% 13.21% 12.84% 5.34% -1.36% 1.64% 24.36% -
ROE 3.84% 1.96% 6.42% 2.83% 0.45% 0.22% 8.57% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 43.13 21.99 80.65 57.25 35.22 16.59 60.64 -20.30%
EPS 6.53 3.23 11.05 4.52 0.71 0.36 14.91 -42.30%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 1.70 1.65 1.72 1.60 1.59 1.67 1.74 -1.53%
Adjusted Per Share Value based on latest NOSH - 800,971
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 39.92 20.19 73.47 52.12 32.21 15.27 55.22 -19.43%
EPS 6.04 2.97 10.07 4.11 0.65 0.33 13.58 -41.70%
DPS 0.00 0.00 6.38 0.00 0.00 0.00 6.37 -
NAPS 1.5733 1.5151 1.5668 1.4566 1.4542 1.5377 1.5846 -0.47%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.65 3.88 3.35 3.55 2.96 3.18 3.00 -
P/RPS 8.46 17.65 4.15 6.20 8.40 19.17 4.95 42.90%
P/EPS 55.90 120.12 30.32 78.54 416.90 883.33 20.12 97.50%
EY 1.79 0.83 3.30 1.27 0.24 0.11 4.97 -49.34%
DY 0.00 0.00 2.09 0.00 0.00 0.00 2.33 -
P/NAPS 2.15 2.35 1.95 2.22 1.86 1.90 1.72 16.02%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 27/05/14 27/02/14 26/11/13 27/08/13 28/05/13 -
Price 3.56 3.45 3.58 3.43 3.35 2.93 3.00 -
P/RPS 8.25 15.69 4.44 5.99 9.51 17.66 4.95 40.52%
P/EPS 54.52 106.81 32.40 75.88 471.83 813.89 20.12 94.24%
EY 1.83 0.94 3.09 1.32 0.21 0.12 4.97 -48.59%
DY 0.00 0.00 1.96 0.00 0.00 0.00 2.33 -
P/NAPS 2.09 2.09 2.08 2.14 2.11 1.75 1.72 13.85%

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