[IJMPLNT] YoY Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock

[IJMPLNT] IJM PLANTATIONS BHD

Announcement Date

26-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Mar-2015

Quarter

30-Jun-2014 [#1]

Profit Trend

QoQ- -70.54%

YoY- 794.72%

Quarter Report

IJMPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Cumulative Result
Revenue	184,594	139,378	141,743	177,768	134,496	109,658	128,351	6.23%
YoY %	32.44%	-1.67%	-20.27%	32.17%	22.65%	-14.56%	-	-
Horiz. %	143.82%	108.59%	110.43%	138.50%	104.79%	85.44%	100.00%	-
PBT	24,774	38,641	25,870	31,118	2,929	29,176	66,387	-15.13%
YoY %	-35.89%	49.37%	-16.86%	962.41%	-89.96%	-56.05%	-	-
Horiz. %	37.32%	58.21%	38.97%	46.87%	4.41%	43.95%	100.00%	-
Tax	-8,185	-11,478	-3,646	-7,633	-717	-7,399	-16,867	-11.34%
YoY %	28.69%	-214.81%	52.23%	-964.57%	90.31%	56.13%	-	-
Horiz. %	48.53%	68.05%	21.62%	45.25%	4.25%	43.87%	100.00%	-
NP	16,589	27,163	22,224	23,485	2,212	21,777	49,520	-16.64%
YoY %	-38.93%	22.22%	-5.37%	961.71%	-89.84%	-56.02%	-	-
Horiz. %	33.50%	54.85%	44.88%	47.43%	4.47%	43.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,898	25,205	22,865	26,117	2,919	21,893	49,474	-16.37%
YoY %	-32.96%	10.23%	-12.45%	794.72%	-86.67%	-55.75%	-	-
Horiz. %	34.16%	50.95%	46.22%	52.79%	5.90%	44.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.04%	29.70%	14.09%	24.53%	24.48%	25.36%	25.41%	-
YoY %	11.25%	110.79%	-42.56%	0.20%	-3.47%	-0.20%	-	-
Horiz. %	130.03%	116.88%	55.45%	96.54%	96.34%	99.80%	100.00%	-
Total Cost	168,005	112,215	119,519	154,283	132,284	87,881	78,831	13.42%
YoY %	49.72%	-6.11%	-22.53%	16.63%	50.53%	11.48%	-	-
Horiz. %	213.12%	142.35%	151.61%	195.71%	167.81%	111.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,708,326	1,629,073	1,576,238	1,334,150	1,354,091	1,323,203	1,290,974	4.77%
YoY %	4.86%	3.35%	18.15%	-1.47%	2.33%	2.50%	-	-
Horiz. %	132.33%	126.19%	122.10%	103.34%	104.89%	102.50%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	44,029	-	-	-	-	-	-
YoY %	-	0.00%	-	-	-	-	-	-
Horiz. %	-	100.00%	-	-	-	-	-	-
Div Payout %	-	174.68%	-	-	-	-	-	-
YoY %	-	0.00%	-	-	-	-	-	-
Horiz. %	-	100.00%	-	-	-	-	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	1,708,326	1,629,073	1,576,238	1,334,150	1,354,091	1,323,203	1,290,974	4.77%
YoY %	4.86%	3.35%	18.15%	-1.47%	2.33%	2.50%	-	-
Horiz. %	132.33%	126.19%	122.10%	103.34%	104.89%	102.50%	100.00%	-
NOSH	880,580	880,580	880,580	808,575	810,833	801,941	801,847	1.57%
YoY %	0.00%	0.00%	8.91%	-0.28%	1.11%	0.01%	-	-
Horiz. %	109.82%	109.82%	109.82%	100.84%	101.12%	100.01%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	8.99%	19.49%	15.68%	13.21%	1.64%	19.86%	38.58%	-
YoY %	-53.87%	24.30%	18.70%	705.49%	-91.74%	-48.52%	-	-
Horiz. %	23.30%	50.52%	40.64%	34.24%	4.25%	51.48%	100.00%	-
ROE	0.99%	1.55%	1.45%	1.96%	0.22%	1.65%	3.83%	-
YoY %	-36.13%	6.90%	-26.02%	790.91%	-86.67%	-56.92%	-	-
Horiz. %	25.85%	40.47%	37.86%	51.17%	5.74%	43.08%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	20.96	15.83	16.10	21.99	16.59	13.67	16.01	4.58%
YoY %	32.41%	-1.68%	-26.78%	32.55%	21.36%	-14.62%	-	-
Horiz. %	130.92%	98.88%	100.56%	137.35%	103.62%	85.38%	100.00%	-
EPS	1.92	2.86	2.60	3.23	0.36	2.73	6.17	-17.66%
YoY %	-32.87%	10.00%	-19.50%	797.22%	-86.81%	-55.75%	-	-
Horiz. %	31.12%	46.35%	42.14%	52.35%	5.83%	44.25%	100.00%	-
DPS	0.00	5.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
NAPS	1.94	1.85	1.79	1.65	1.67	1.65	1.61	3.15%
YoY %	4.86%	3.35%	8.48%	-1.20%	1.21%	2.48%	-	-
Horiz. %	120.50%	114.91%	111.18%	102.48%	103.73%	102.48%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 808,575
RPS	20.96	15.83	16.10	20.19	15.27	12.45	14.58	6.23%
YoY %	32.41%	-1.68%	-20.26%	32.22%	22.65%	-14.61%	-	-
Horiz. %	143.76%	108.57%	110.43%	138.48%	104.73%	85.39%	100.00%	-
EPS	1.92	2.86	2.60	2.97	0.33	2.49	5.62	-16.37%
YoY %	-32.87%	10.00%	-12.46%	800.00%	-86.75%	-55.69%	-	-
Horiz. %	34.16%	50.89%	46.26%	52.85%	5.87%	44.31%	100.00%	-
DPS	0.00	5.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
NAPS	1.94	1.85	1.79	1.5151	1.5377	1.5026	1.466	4.77%
YoY %	4.86%	3.35%	18.14%	-1.47%	2.34%	2.50%	-	-
Horiz. %	132.33%	126.19%	122.10%	103.35%	104.89%	102.50%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	3.03	3.40	3.60	3.88	3.18	3.23	2.76	-
P/RPS	14.45	21.48	22.37	17.65	19.17	23.62	17.24	-2.89%
YoY %	-32.73%	-3.98%	26.74%	-7.93%	-18.84%	37.01%	-	-
Horiz. %	83.82%	124.59%	129.76%	102.38%	111.19%	137.01%	100.00%	-
P/EPS	157.90	118.78	138.64	120.12	883.33	118.32	44.73	23.37%
YoY %	32.93%	-14.32%	15.42%	-86.40%	646.56%	164.52%	-	-
Horiz. %	353.01%	265.55%	309.95%	268.54%	1,974.80%	264.52%	100.00%	-
EY	0.63	0.84	0.72	0.83	0.11	0.85	2.24	-19.04%
YoY %	-25.00%	16.67%	-13.25%	654.55%	-87.06%	-62.05%	-	-
Horiz. %	28.12%	37.50%	32.14%	37.05%	4.91%	37.95%	100.00%	-
DY	0.00	1.47	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
P/NAPS	1.56	1.84	2.01	2.35	1.90	1.96	1.71	-1.51%
YoY %	-15.22%	-8.46%	-14.47%	23.68%	-3.06%	14.62%	-	-
Horiz. %	91.23%	107.60%	117.54%	137.43%	111.11%	114.62%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	23/08/17	24/08/16	25/08/15	26/08/14	27/08/13	28/08/12	24/08/11	-
Price	3.01	3.30	3.20	3.45	2.93	3.56	2.58	-
P/RPS	14.36	20.85	19.88	15.69	17.66	26.03	16.12	-1.90%
YoY %	-31.13%	4.88%	26.70%	-11.16%	-32.16%	61.48%	-	-
Horiz. %	89.08%	129.34%	123.33%	97.33%	109.55%	161.48%	100.00%	-
P/EPS	156.86	115.29	123.24	106.81	813.89	130.40	41.82	24.62%
YoY %	36.06%	-6.45%	15.38%	-86.88%	524.15%	211.81%	-	-
Horiz. %	375.08%	275.68%	294.69%	255.40%	1,946.17%	311.81%	100.00%	-
EY	0.64	0.87	0.81	0.94	0.12	0.77	2.39	-19.69%
YoY %	-26.44%	7.41%	-13.83%	683.33%	-84.42%	-67.78%	-	-
Horiz. %	26.78%	36.40%	33.89%	39.33%	5.02%	32.22%	100.00%	-
DY	0.00	1.52	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
P/NAPS	1.55	1.78	1.79	2.09	1.75	2.16	1.60	-0.52%
YoY %	-12.92%	-0.56%	-14.35%	19.43%	-18.98%	35.00%	-	-
Horiz. %	96.88%	111.25%	111.87%	130.62%	109.38%	135.00%	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