[IJMPLNT] QoQ TTM 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- -6.24%
YoY- -44.05%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 714,831 690,253 646,981 594,081 528,805 511,115 486,277 29.25%
PBT 175,522 137,272 109,083 59,727 73,756 130,366 156,613 7.88%
Tax -39,215 -32,908 -25,992 -13,339 -21,695 -31,483 -38,165 1.82%
NP 136,307 104,364 83,091 46,388 52,061 98,883 118,448 9.80%
-
NP to SH 136,140 111,838 88,640 58,434 62,322 100,597 119,571 9.02%
-
Tax Rate 22.34% 23.97% 23.83% 22.33% 29.41% 24.15% 24.37% -
Total Cost 578,524 585,889 563,890 547,693 476,744 412,232 367,829 35.20%
-
Net Worth 1,400,355 1,334,150 1,380,346 1,281,553 1,271,545 1,354,091 1,394,449 0.28%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 56,176 56,176 56,176 56,098 56,098 56,098 56,098 0.09%
Div Payout % 41.26% 50.23% 63.38% 96.00% 90.01% 55.77% 46.92% -
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 1,400,355 1,334,150 1,380,346 1,281,553 1,271,545 1,354,091 1,394,449 0.28%
NOSH 823,738 808,575 802,526 800,971 799,714 810,833 801,407 1.84%
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 19.07% 15.12% 12.84% 7.81% 9.85% 19.35% 24.36% -
ROE 9.72% 8.38% 6.42% 4.56% 4.90% 7.43% 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 86.78 85.37 80.62 74.17 66.12 63.04 60.68 26.90%
EPS 16.53 13.83 11.05 7.30 7.79 12.41 14.92 7.06%
DPS 6.82 7.00 7.00 7.00 7.00 7.00 7.00 -1.72%
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 81.18 78.39 73.47 67.46 60.05 58.04 55.22 29.26%
EPS 15.46 12.70 10.07 6.64 7.08 11.42 13.58 9.01%
DPS 6.38 6.38 6.38 6.37 6.37 6.37 6.37 0.10%
NAPS 1.5903 1.5151 1.5675 1.4554 1.444 1.5377 1.5836 0.28%
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 4.21 4.55 4.16 4.79 4.48 5.04 4.94 -10.10%
P/EPS 22.08 28.05 30.33 48.66 37.98 25.63 20.11 6.42%
EY 4.53 3.56 3.30 2.06 2.63 3.90 4.97 -5.98%
DY 1.87 1.80 2.09 1.97 2.36 2.20 2.33 -13.62%
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 4.10 4.04 4.44 4.62 5.07 4.65 4.94 -11.67%
P/EPS 21.54 24.94 32.41 47.02 42.99 23.62 20.11 4.68%
EY 4.64 4.01 3.09 2.13 2.33 4.23 4.97 -4.47%
DY 1.92 2.03 1.96 2.04 2.09 2.39 2.33 -12.09%
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