[IJMPLNT] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 3.09%
YoY- -35.19%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 590,088 713,213 611,953 468,214 607,616 543,085 406,317 6.41%
PBT 62,888 138,964 40,356 169,537 267,765 217,720 115,741 -9.66%
Tax -13,736 -38,040 -7,666 -40,768 -67,196 -56,014 -30,522 -12.45%
NP 49,152 100,924 32,689 128,769 200,569 161,705 85,218 -8.75%
-
NP to SH 54,233 107,120 48,313 129,829 200,326 161,701 84,994 -7.21%
-
Tax Rate 21.84% 27.37% 19.00% 24.05% 25.10% 25.73% 26.37% -
Total Cost 540,936 612,289 579,264 339,445 407,046 381,380 321,098 9.07%
-
Net Worth 1,673,102 1,551,255 1,282,654 1,370,420 1,395,017 1,274,480 1,029,957 8.41%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,673,102 1,551,255 1,282,654 1,370,420 1,395,017 1,274,480 1,029,957 8.41%
NOSH 880,580 880,580 801,659 801,415 801,734 801,559 695,917 3.99%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.33% 14.15% 5.34% 27.50% 33.01% 29.78% 20.97% -
ROE 3.24% 6.91% 3.77% 9.47% 14.36% 12.69% 8.25% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 67.01 83.22 76.34 58.42 75.79 67.75 58.39 2.32%
EPS 6.16 12.92 6.03 16.20 24.99 20.17 12.21 -10.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.81 1.60 1.71 1.74 1.59 1.48 4.24%
Adjusted Per Share Value based on latest NOSH - 801,981
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 67.01 80.99 69.49 53.17 69.00 61.67 46.14 6.41%
EPS 6.16 12.16 5.49 14.74 22.75 18.36 9.65 -7.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.7616 1.4566 1.5563 1.5842 1.4473 1.1696 8.41%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.55 3.62 3.55 2.98 2.82 2.98 2.48 -
P/RPS 5.30 4.35 4.65 5.10 3.72 4.40 4.25 3.74%
P/EPS 57.64 28.96 58.90 18.40 11.29 14.77 20.31 18.97%
EY 1.73 3.45 1.70 5.44 8.86 6.77 4.92 -15.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.00 2.22 1.74 1.62 1.87 1.68 1.80%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 27/02/14 26/02/13 22/02/12 23/02/11 25/02/10 -
Price 3.62 3.80 3.43 2.80 3.40 2.88 2.45 -
P/RPS 5.40 4.57 4.49 4.79 4.49 4.25 4.20 4.27%
P/EPS 58.78 30.40 56.91 17.28 13.61 14.28 20.06 19.61%
EY 1.70 3.29 1.76 5.79 7.35 7.00 4.99 -16.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.10 2.14 1.64 1.95 1.81 1.66 2.36%

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