[IJMPLNT] YoY Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock

[IJMPLNT] IJM PLANTATIONS BHD

Announcement Date

28-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Mar-2013

Quarter

30-Jun-2012 [#1]

Profit Trend

QoQ- -86.08%

YoY- -55.75%

Quarter Report

IJMPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Cumulative Result
Revenue	141,743	177,768	134,496	109,658	128,351	113,255	94,277	7.02%
YoY %	-20.27%	32.17%	22.65%	-14.56%	13.33%	20.13%	-	-
Horiz. %	150.35%	188.56%	142.66%	116.31%	136.14%	120.13%	100.00%	-
PBT	25,870	31,118	2,929	29,176	66,387	38,768	11,303	14.79%
YoY %	-16.86%	962.41%	-89.96%	-56.05%	71.24%	242.99%	-	-
Horiz. %	228.88%	275.31%	25.91%	258.13%	587.34%	342.99%	100.00%	-
Tax	-3,646	-7,633	-717	-7,399	-16,867	-8,872	-3,327	1.53%
YoY %	52.23%	-964.57%	90.31%	56.13%	-90.11%	-166.67%	-	-
Horiz. %	109.59%	229.43%	21.55%	222.39%	506.97%	266.67%	100.00%	-
NP	22,224	23,485	2,212	21,777	49,520	29,896	7,976	18.61%
YoY %	-5.37%	961.71%	-89.84%	-56.02%	65.64%	274.82%	-	-
Horiz. %	278.64%	294.45%	27.73%	273.03%	620.86%	374.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,865	26,117	2,919	21,893	49,474	29,895	7,881	19.41%
YoY %	-12.45%	794.72%	-86.67%	-55.75%	65.49%	279.33%	-	-
Horiz. %	290.13%	331.39%	37.04%	277.79%	627.76%	379.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.09%	24.53%	24.48%	25.36%	25.41%	22.88%	29.43%	-
YoY %	-42.56%	0.20%	-3.47%	-0.20%	11.06%	-22.26%	-	-
Horiz. %	47.88%	83.35%	83.18%	86.17%	86.34%	77.74%	100.00%	-
Total Cost	119,519	154,283	132,284	87,881	78,831	83,359	86,301	5.57%
YoY %	-22.53%	16.63%	50.53%	11.48%	-5.43%	-3.41%	-	-
Horiz. %	138.49%	178.77%	153.28%	101.83%	91.34%	96.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,576,238	1,334,150	1,354,091	1,323,203	1,290,974	1,194,197	794,507	12.08%
YoY %	18.15%	-1.47%	2.33%	2.50%	8.10%	50.31%	-	-
Horiz. %	198.39%	167.92%	170.43%	166.54%	162.49%	150.31%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	1,576,238	1,334,150	1,354,091	1,323,203	1,290,974	1,194,197	794,507	12.08%
YoY %	18.15%	-1.47%	2.33%	2.50%	8.10%	50.31%	-	-
Horiz. %	198.39%	167.92%	170.43%	166.54%	162.49%	150.31%	100.00%	-
NOSH	880,580	808,575	810,833	801,941	801,847	801,474	640,731	5.43%
YoY %	8.91%	-0.28%	1.11%	0.01%	0.05%	25.09%	-	-
Horiz. %	137.43%	126.20%	126.55%	125.16%	125.15%	125.09%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	15.68%	13.21%	1.64%	19.86%	38.58%	26.40%	8.46%	-
YoY %	18.70%	705.49%	-91.74%	-48.52%	46.14%	212.06%	-	-
Horiz. %	185.34%	156.15%	19.39%	234.75%	456.03%	312.06%	100.00%	-
ROE	1.45%	1.96%	0.22%	1.65%	3.83%	2.50%	0.99%	-
YoY %	-26.02%	790.91%	-86.67%	-56.92%	53.20%	152.53%	-	-
Horiz. %	146.46%	197.98%	22.22%	166.67%	386.87%	252.53%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	16.10	21.99	16.59	13.67	16.01	14.13	14.71	1.51%
YoY %	-26.78%	32.55%	21.36%	-14.62%	13.31%	-3.94%	-	-
Horiz. %	109.45%	149.49%	112.78%	92.93%	108.84%	96.06%	100.00%	-
EPS	2.60	3.23	0.36	2.73	6.17	3.73	1.23	13.28%
YoY %	-19.50%	797.22%	-86.81%	-55.75%	65.42%	203.25%	-	-
Horiz. %	211.38%	262.60%	29.27%	221.95%	501.63%	303.25%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.79	1.65	1.67	1.65	1.61	1.49	1.24	6.30%
YoY %	8.48%	-1.20%	1.21%	2.48%	8.05%	20.16%	-	-
Horiz. %	144.35%	133.06%	134.68%	133.06%	129.84%	120.16%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 801,941
RPS	16.10	20.19	15.27	12.45	14.58	12.86	10.71	7.02%
YoY %	-20.26%	32.22%	22.65%	-14.61%	13.37%	20.07%	-	-
Horiz. %	150.33%	188.52%	142.58%	116.25%	136.13%	120.07%	100.00%	-
EPS	2.60	2.97	0.33	2.49	5.62	3.39	0.89	19.55%
YoY %	-12.46%	800.00%	-86.75%	-55.69%	65.78%	280.90%	-	-
Horiz. %	292.13%	333.71%	37.08%	279.78%	631.46%	380.90%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.79	1.5151	1.5377	1.5026	1.466	1.3561	0.9023	12.08%
YoY %	18.14%	-1.47%	2.34%	2.50%	8.10%	50.29%	-	-
Horiz. %	198.38%	167.92%	170.42%	166.53%	162.47%	150.29%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	3.60	3.88	3.18	3.23	2.76	2.40	2.60	-
P/RPS	22.37	17.65	19.17	23.62	17.24	16.98	17.67	4.00%
YoY %	26.74%	-7.93%	-18.84%	37.01%	1.53%	-3.90%	-	-
Horiz. %	126.60%	99.89%	108.49%	133.67%	97.57%	96.10%	100.00%	-
P/EPS	138.64	120.12	883.33	118.32	44.73	64.34	211.38	-6.78%
YoY %	15.42%	-86.40%	646.56%	164.52%	-30.48%	-69.56%	-	-
Horiz. %	65.59%	56.83%	417.89%	55.98%	21.16%	30.44%	100.00%	-
EY	0.72	0.83	0.11	0.85	2.24	1.55	0.47	7.36%
YoY %	-13.25%	654.55%	-87.06%	-62.05%	44.52%	229.79%	-	-
Horiz. %	153.19%	176.60%	23.40%	180.85%	476.60%	329.79%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.01	2.35	1.90	1.96	1.71	1.61	2.10	-0.72%
YoY %	-14.47%	23.68%	-3.06%	14.62%	6.21%	-23.33%	-	-
Horiz. %	95.71%	111.90%	90.48%	93.33%	81.43%	76.67%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/15	26/08/14	27/08/13	28/08/12	24/08/11	25/08/10	25/08/09	-
Price	3.20	3.45	2.93	3.56	2.58	2.50	2.92	-
P/RPS	19.88	15.69	17.66	26.03	16.12	17.69	19.85	0.02%
YoY %	26.70%	-11.16%	-32.16%	61.48%	-8.88%	-10.88%	-	-
Horiz. %	100.15%	79.04%	88.97%	131.13%	81.21%	89.12%	100.00%	-
P/EPS	123.24	106.81	813.89	130.40	41.82	67.02	237.40	-10.34%
YoY %	15.38%	-86.88%	524.15%	211.81%	-37.60%	-71.77%	-	-
Horiz. %	51.91%	44.99%	342.83%	54.93%	17.62%	28.23%	100.00%	-
EY	0.81	0.94	0.12	0.77	2.39	1.49	0.42	11.56%
YoY %	-13.83%	683.33%	-84.42%	-67.78%	60.40%	254.76%	-	-
Horiz. %	192.86%	223.81%	28.57%	183.33%	569.05%	354.76%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.79	2.09	1.75	2.16	1.60	1.68	2.35	-4.43%
YoY %	-14.35%	19.43%	-18.98%	35.00%	-4.76%	-28.51%	-	-
Horiz. %	76.17%	88.94%	74.47%	91.91%	68.09%	71.49%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos