[IJMPLNT] QoQ TTM Result on 31-Dec-2020 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 187.97%
YoY- 169.18%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,089,835 1,001,423 935,693 884,705 850,560 812,051 739,133 29.51%
PBT 374,780 239,928 272,129 138,280 72,733 70,209 -50,472 -
Tax -78,768 -51,059 -57,122 -69,650 -52,837 -50,142 -22,507 130.33%
NP 296,012 188,869 215,007 68,630 19,896 20,067 -72,979 -
-
NP to SH 285,107 183,027 205,083 71,279 24,752 23,469 -63,423 -
-
Tax Rate 21.02% 21.28% 20.99% 50.37% 72.65% 71.42% - -
Total Cost 793,823 812,554 720,686 816,075 830,664 791,984 812,112 -1.50%
-
Net Worth 1,532,210 1,408,928 1,435,346 1,382,511 1,285,647 1,356,093 1,188,783 18.41%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 88,058 88,058 88,058 17,611 17,611 17,611 17,611 192.12%
Div Payout % 30.89% 48.11% 42.94% 24.71% 71.15% 75.04% 0.00% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,532,210 1,408,928 1,435,346 1,382,511 1,285,647 1,356,093 1,188,783 18.41%
NOSH 880,580 880,580 880,580 880,580 880,580 880,580 880,580 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 27.16% 18.86% 22.98% 7.76% 2.34% 2.47% -9.87% -
ROE 18.61% 12.99% 14.29% 5.16% 1.93% 1.73% -5.34% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 123.76 113.72 106.26 100.47 96.59 92.22 83.94 29.51%
EPS 32.38 20.78 23.29 8.09 2.81 2.67 -7.20 -
DPS 10.00 10.00 10.00 2.00 2.00 2.00 2.00 192.11%
NAPS 1.74 1.60 1.63 1.57 1.46 1.54 1.35 18.41%
Adjusted Per Share Value based on latest NOSH - 880,580
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 123.76 113.72 106.26 100.47 96.59 92.22 83.94 29.51%
EPS 32.38 20.78 23.29 8.09 2.81 2.67 -7.20 -
DPS 10.00 10.00 10.00 2.00 2.00 2.00 2.00 192.11%
NAPS 1.74 1.60 1.63 1.57 1.46 1.54 1.35 18.41%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.10 3.09 1.68 1.82 1.60 1.68 1.44 -
P/RPS 2.50 2.72 1.58 1.81 1.66 1.82 1.72 28.28%
P/EPS 9.57 14.87 7.21 22.48 56.92 63.04 -19.99 -
EY 10.44 6.73 13.86 4.45 1.76 1.59 -5.00 -
DY 3.23 3.24 5.95 1.10 1.25 1.19 1.39 75.34%
P/NAPS 1.78 1.93 1.03 1.16 1.10 1.09 1.07 40.35%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 24/08/21 27/05/21 25/02/21 25/11/20 26/08/20 26/06/20 -
Price 3.10 3.06 1.88 1.81 1.86 1.75 1.66 -
P/RPS 2.50 2.69 1.77 1.80 1.93 1.90 1.98 16.80%
P/EPS 9.57 14.72 8.07 22.36 66.17 65.66 -23.05 -
EY 10.44 6.79 12.39 4.47 1.51 1.52 -4.34 -
DY 3.23 3.27 5.32 1.10 1.08 1.14 1.20 93.38%
P/NAPS 1.78 1.91 1.15 1.15 1.27 1.14 1.23 27.91%

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