[IJMPLNT] QoQ TTM 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- -7.93%
YoY- -61.76%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 611,494 555,248 557,613 575,322 603,047 631,641 667,666 -5.67%
PBT 159,537 63,182 50,411 32,350 17,484 84,159 89,407 46.96%
Tax -72,695 -36,200 -28,368 11,118 23,078 -3,123 -7,110 369.08%
NP 86,842 26,982 22,043 43,468 40,562 81,036 82,297 3.63%
-
NP to SH 75,686 26,537 24,197 50,757 55,128 87,170 90,422 -11.15%
-
Tax Rate 45.57% 57.29% 56.27% -34.37% -131.99% 3.71% 7.95% -
Total Cost 524,652 528,266 535,570 531,854 562,485 550,605 585,369 -7.02%
-
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 88,058 88,058 44,029 52,834 52,834 52,834 52,834 40.44%
Div Payout % 116.35% 331.83% 181.96% 104.09% 95.84% 60.61% 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 14.20% 4.86% 3.95% 7.56% 6.73% 12.83% 12.33% -
ROE 4.43% 1.63% 1.49% 3.03% 3.38% 5.53% 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 69.44 63.05 63.32 65.33 68.48 71.73 75.82 -5.67%
EPS 8.60 3.01 2.75 5.76 6.26 9.90 10.27 -11.12%
DPS 10.00 10.00 5.00 6.00 6.00 6.00 6.00 40.44%
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 69.44 63.05 63.32 65.33 68.48 71.73 75.82 -5.67%
EPS 8.60 3.01 2.75 5.76 6.26 9.90 10.27 -11.12%
DPS 10.00 10.00 5.00 6.00 6.00 6.00 6.00 40.44%
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 5.14 5.39 5.65 5.43 4.69 5.02 4.43 10.38%
P/EPS 41.54 112.82 130.28 61.59 51.27 36.37 32.72 17.19%
EY 2.41 0.89 0.77 1.62 1.95 2.75 3.06 -14.67%
DY 2.80 2.94 1.40 1.69 1.87 1.67 1.79 34.64%
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 4.78 5.23 5.24 5.54 5.18 4.46 4.60 2.58%
P/EPS 38.63 109.50 120.82 62.80 56.71 32.33 33.99 8.87%
EY 2.59 0.91 0.83 1.59 1.76 3.09 2.94 -8.08%
DY 3.01 3.03 1.51 1.66 1.69 1.87 1.72 45.07%
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