[IJMPLNT] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 533.7%
YoY- -62.79%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 561,081 442,566 534,910 458,965 351,161 455,712 407,314 5.47%
PBT 131,572 47,166 104,223 30,267 127,153 200,824 163,290 -3.53%
Tax -37,502 -10,302 -28,530 -5,750 -30,576 -50,397 -42,011 -1.87%
NP 94,070 36,864 75,693 24,517 96,577 150,427 121,279 -4.14%
-
NP to SH 93,040 40,675 80,340 36,235 97,372 150,245 121,276 -4.31%
-
Tax Rate 28.50% 21.84% 27.37% 19.00% 24.05% 25.10% 25.73% -
Total Cost 467,011 405,702 459,217 434,448 254,584 305,285 286,035 8.50%
-
Net Worth 1,769,966 1,673,102 1,551,255 1,282,654 1,370,420 1,395,017 1,274,480 5.62%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,769,966 1,673,102 1,551,255 1,282,654 1,370,420 1,395,017 1,274,480 5.62%
NOSH 880,580 880,580 880,580 801,659 801,415 801,734 801,559 1.57%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 16.77% 8.33% 14.15% 5.34% 27.50% 33.01% 29.78% -
ROE 5.26% 2.43% 5.18% 2.83% 7.11% 10.77% 9.52% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 63.72 50.26 62.41 57.25 43.82 56.84 50.82 3.83%
EPS 10.56 4.62 9.69 4.52 12.15 18.74 15.13 -5.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.90 1.81 1.60 1.71 1.74 1.59 3.98%
Adjusted Per Share Value based on latest NOSH - 800,971
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 63.72 50.26 60.75 52.12 39.88 51.75 46.26 5.47%
EPS 10.56 4.62 9.12 4.11 11.06 17.06 13.77 -4.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.90 1.7616 1.4566 1.5563 1.5842 1.4473 5.62%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.40 3.55 3.62 3.55 2.98 2.82 2.98 -
P/RPS 5.34 7.06 5.80 6.20 6.80 4.96 5.86 -1.53%
P/EPS 32.18 76.85 38.62 78.54 24.53 15.05 19.70 8.51%
EY 3.11 1.30 2.59 1.27 4.08 6.65 5.08 -7.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.87 2.00 2.22 1.74 1.62 1.87 -1.67%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 27/02/15 27/02/14 26/02/13 22/02/12 23/02/11 -
Price 3.35 3.62 3.80 3.43 2.80 3.40 2.88 -
P/RPS 5.26 7.20 6.09 5.99 6.39 5.98 5.67 -1.24%
P/EPS 31.71 78.37 40.54 75.88 23.05 18.14 19.04 8.86%
EY 3.15 1.28 2.47 1.32 4.34 5.51 5.25 -8.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.91 2.10 2.14 1.64 1.95 1.81 -1.33%

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