[IJMPLNT] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -2.06%
YoY- -90.92%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 681,520 573,758 702,996 567,296 482,240 618,568 493,776 5.51%
PBT 205,426 -12,826 131,020 -1,858 163,856 258,534 206,920 -0.12%
Tax -60,574 28,080 -32,296 -5,850 -38,790 -65,486 -52,456 2.42%
NP 144,852 15,254 98,724 -7,708 125,066 193,048 154,464 -1.06%
-
NP to SH 138,826 35,848 106,436 11,436 125,934 192,714 154,462 -1.76%
-
Tax Rate 29.49% - 24.65% - 23.67% 25.33% 25.35% -
Total Cost 536,668 558,504 604,272 575,004 357,174 425,520 339,312 7.93%
-
Net Worth 1,708,326 1,629,073 1,385,460 1,280,509 1,339,552 1,354,769 1,233,773 5.56%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,708,326 1,629,073 1,385,460 1,280,509 1,339,552 1,354,769 1,233,773 5.56%
NOSH 880,580 880,580 814,977 805,352 802,127 801,638 801,151 1.58%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 21.25% 2.66% 14.04% -1.36% 25.93% 31.21% 31.28% -
ROE 8.13% 2.20% 7.68% 0.89% 9.40% 14.22% 12.52% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 77.39 65.16 86.26 70.44 60.12 77.16 61.63 3.86%
EPS 15.76 4.08 13.06 1.42 15.70 24.04 19.28 -3.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.85 1.70 1.59 1.67 1.69 1.54 3.91%
Adjusted Per Share Value based on latest NOSH - 799,714
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 77.39 65.16 79.83 64.42 54.76 70.25 56.07 5.51%
EPS 15.76 4.08 12.09 1.30 14.30 21.88 17.54 -1.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.85 1.5733 1.4542 1.5212 1.5385 1.4011 5.56%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.57 3.21 3.65 2.96 3.44 2.49 2.46 -
P/RPS 4.61 4.93 4.23 4.20 5.72 3.23 3.99 2.43%
P/EPS 22.64 78.85 27.95 208.45 21.91 10.36 12.76 10.01%
EY 4.42 1.27 3.58 0.48 4.56 9.65 7.84 -9.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.74 2.15 1.86 2.06 1.47 1.60 2.35%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 24/11/15 25/11/14 26/11/13 28/11/12 25/11/11 23/11/10 -
Price 3.32 3.55 3.56 3.35 2.91 2.64 2.89 -
P/RPS 4.29 5.45 4.13 4.76 4.84 3.42 4.69 -1.47%
P/EPS 21.06 87.20 27.26 235.92 18.54 10.98 14.99 5.82%
EY 4.75 1.15 3.67 0.42 5.40 9.11 6.67 -5.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.92 2.09 2.11 1.74 1.56 1.88 -1.56%

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