[IJMPLNT] QoQ TTM Result on 31-Dec-2016 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 1.16%
YoY- 50.84%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 793,983 798,927 753,711 676,128 611,494 555,248 557,613 26.53%
PBT 108,832 154,647 168,514 134,817 159,537 63,182 50,411 66.96%
Tax -35,265 -48,683 -51,976 -55,568 -72,695 -36,200 -28,368 15.59%
NP 73,567 105,964 116,538 79,249 86,842 26,982 22,043 123.16%
-
NP to SH 71,938 106,773 115,080 76,562 75,686 26,537 24,197 106.62%
-
Tax Rate 32.40% 31.48% 30.84% 41.22% 45.57% 57.29% 56.27% -
Total Cost 720,416 692,963 637,173 596,879 524,652 528,266 535,570 21.83%
-
Net Worth 1,690,714 1,708,326 1,787,578 1,769,966 1,708,326 1,629,073 1,620,268 2.87%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 61,640 61,640 105,669 88,058 88,058 88,058 44,029 25.12%
Div Payout % 85.69% 57.73% 91.82% 115.02% 116.35% 331.83% 181.96% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,690,714 1,708,326 1,787,578 1,769,966 1,708,326 1,629,073 1,620,268 2.87%
NOSH 880,580 880,580 880,580 880,580 880,580 880,580 880,580 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.27% 13.26% 15.46% 11.72% 14.20% 4.86% 3.95% -
ROE 4.25% 6.25% 6.44% 4.33% 4.43% 1.63% 1.49% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 90.17 90.73 85.59 76.78 69.44 63.05 63.32 26.54%
EPS 8.17 12.13 13.07 8.69 8.60 3.01 2.75 106.52%
DPS 7.00 7.00 12.00 10.00 10.00 10.00 5.00 25.12%
NAPS 1.92 1.94 2.03 2.01 1.94 1.85 1.84 2.87%
Adjusted Per Share Value based on latest NOSH - 880,580
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 90.17 90.73 85.59 76.78 69.44 63.05 63.32 26.54%
EPS 8.17 12.13 13.07 8.69 8.60 3.01 2.75 106.52%
DPS 7.00 7.00 12.00 10.00 10.00 10.00 5.00 25.12%
NAPS 1.92 1.94 2.03 2.01 1.94 1.85 1.84 2.87%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.89 3.03 3.22 3.40 3.57 3.40 3.58 -
P/RPS 3.21 3.34 3.76 4.43 5.14 5.39 5.65 -31.37%
P/EPS 35.38 24.99 24.64 39.11 41.54 112.82 130.28 -58.03%
EY 2.83 4.00 4.06 2.56 2.41 0.89 0.77 137.96%
DY 2.42 2.31 3.73 2.94 2.80 2.94 1.40 43.98%
P/NAPS 1.51 1.56 1.59 1.69 1.84 1.84 1.95 -15.66%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 23/08/17 25/05/17 23/02/17 28/11/16 24/08/16 26/05/16 -
Price 2.82 3.01 3.13 3.35 3.32 3.30 3.32 -
P/RPS 3.13 3.32 3.66 4.36 4.78 5.23 5.24 -29.05%
P/EPS 34.52 24.82 23.95 38.53 38.63 109.50 120.82 -56.58%
EY 2.90 4.03 4.18 2.60 2.59 0.91 0.83 130.08%
DY 2.48 2.33 3.83 2.99 3.01 3.03 1.51 39.16%
P/NAPS 1.47 1.55 1.54 1.67 1.71 1.78 1.80 -12.61%

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