[IJMPLNT] QoQ TTM 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- 21.73%
YoY- 118.45%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 631,641 667,666 722,926 714,831 690,253 646,981 594,081 4.18%
PBT 84,159 89,407 183,039 175,522 137,272 109,083 59,727 25.76%
Tax -3,123 -7,110 -48,772 -39,215 -32,908 -25,992 -13,339 -62.11%
NP 81,036 82,297 134,267 136,307 104,364 83,091 46,388 45.19%
-
NP to SH 87,170 90,422 132,745 136,140 111,838 88,640 58,434 30.65%
-
Tax Rate 3.71% 7.95% 26.65% 22.34% 23.97% 23.83% 22.33% -
Total Cost 550,605 585,369 588,659 578,524 585,889 563,890 547,693 0.35%
-
Net Worth 1,576,238 1,611,462 1,551,255 1,400,355 1,334,150 1,380,346 1,281,553 14.83%
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 52,834 56,176 56,176 56,176 56,176 56,098 -3.92%
Div Payout % 60.61% 58.43% 42.32% 41.26% 50.23% 63.38% 96.00% -
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 1,400,355 1,334,150 1,380,346 1,281,553 14.83%
NOSH 880,580 880,580 880,580 823,738 808,575 802,526 800,971 6.53%
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 12.83% 12.33% 18.57% 19.07% 15.12% 12.84% 7.81% -
ROE 5.53% 5.61% 8.56% 9.72% 8.38% 6.42% 4.56% -
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 71.73 75.82 84.35 86.78 85.37 80.62 74.17 -2.21%
EPS 9.90 10.27 15.49 16.53 13.83 11.05 7.30 22.58%
DPS 6.00 6.00 6.55 6.82 7.00 7.00 7.00 -9.79%
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 71.73 75.82 82.10 81.18 78.39 73.47 67.46 4.18%
EPS 9.90 10.27 15.07 15.46 12.70 10.07 6.64 30.60%
DPS 6.00 6.00 6.38 6.38 6.38 6.38 6.37 -3.92%
NAPS 1.79 1.83 1.7616 1.5903 1.5151 1.5675 1.4554 14.83%
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 5.02 4.43 4.29 4.21 4.55 4.16 4.79 3.18%
P/EPS 36.37 32.72 23.37 22.08 28.05 30.33 48.66 -17.68%
EY 2.75 3.06 4.28 4.53 3.56 3.30 2.06 21.30%
DY 1.67 1.79 1.81 1.87 1.80 2.09 1.97 -10.45%
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 4.46 4.60 4.50 4.10 4.04 4.44 4.62 -2.32%
P/EPS 32.33 33.99 24.53 21.54 24.94 32.41 47.02 -22.15%
EY 3.09 2.94 4.08 4.64 4.01 3.09 2.13 28.23%
DY 1.87 1.72 1.72 1.92 2.03 1.96 2.04 -5.65%
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