[IJMPLNT] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 126.93%
YoY- -49.37%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 340,760 139,378 557,613 442,566 286,879 141,743 667,666 -36.05%
PBT 102,713 38,641 50,411 47,166 -6,413 25,870 89,407 9.66%
Tax -30,287 -11,478 -28,368 -10,302 14,040 -3,646 -7,110 162.08%
NP 72,426 27,163 22,043 36,864 7,627 22,224 82,297 -8.14%
-
NP to SH 69,413 25,205 24,197 40,675 17,924 22,865 90,422 -16.12%
-
Tax Rate 29.49% 29.70% 56.27% 21.84% - 14.09% 7.95% -
Total Cost 268,334 112,215 535,570 405,702 279,252 119,519 585,369 -40.46%
-
Net Worth 1,708,326 1,629,073 1,620,268 1,673,102 1,629,073 1,576,238 1,611,462 3.95%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 44,029 44,029 - - - 52,834 -
Div Payout % - 174.68% 181.96% - - - 58.43% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,708,326 1,629,073 1,620,268 1,673,102 1,629,073 1,576,238 1,611,462 3.95%
NOSH 880,580 880,580 880,580 880,580 880,580 880,580 880,580 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 21.25% 19.49% 3.95% 8.33% 2.66% 15.68% 12.33% -
ROE 4.06% 1.55% 1.49% 2.43% 1.10% 1.45% 5.61% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 38.70 15.83 63.32 50.26 32.58 16.10 75.82 -36.05%
EPS 7.88 2.86 2.75 4.62 2.04 2.60 10.74 -18.60%
DPS 0.00 5.00 5.00 0.00 0.00 0.00 6.00 -
NAPS 1.94 1.85 1.84 1.90 1.85 1.79 1.83 3.95%
Adjusted Per Share Value based on latest NOSH - 880,580
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 38.70 15.83 63.32 50.26 32.58 16.10 75.82 -36.05%
EPS 7.88 2.86 2.75 4.62 2.04 2.60 10.74 -18.60%
DPS 0.00 5.00 5.00 0.00 0.00 0.00 6.00 -
NAPS 1.94 1.85 1.84 1.90 1.85 1.79 1.83 3.95%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.57 3.40 3.58 3.55 3.21 3.60 3.36 -
P/RPS 9.23 21.48 5.65 7.06 9.85 22.37 4.43 62.91%
P/EPS 45.29 118.78 130.28 76.85 157.70 138.64 32.72 24.12%
EY 2.21 0.84 0.77 1.30 0.63 0.72 3.06 -19.45%
DY 0.00 1.47 1.40 0.00 0.00 0.00 1.79 -
P/NAPS 1.84 1.84 1.95 1.87 1.74 2.01 1.84 0.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 24/08/16 26/05/16 25/02/16 24/11/15 25/08/15 26/05/15 -
Price 3.32 3.30 3.32 3.62 3.55 3.20 3.49 -
P/RPS 8.58 20.85 5.24 7.20 10.90 19.88 4.60 51.35%
P/EPS 42.12 115.29 120.82 78.37 174.41 123.24 33.99 15.32%
EY 2.37 0.87 0.83 1.28 0.57 0.81 2.94 -13.34%
DY 0.00 1.52 1.51 0.00 0.00 0.00 1.72 -
P/NAPS 1.71 1.78 1.80 1.91 1.92 1.79 1.91 -7.08%

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