[IJMPLNT] YoY Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 22.8%
YoY- -23.99%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 557,613 667,666 646,981 486,277 590,434 506,284 406,745 5.39%
PBT 50,411 89,407 109,083 156,613 215,247 196,016 112,632 -12.52%
Tax -28,368 -7,110 -25,992 -38,165 -57,821 -48,822 -32,973 -2.47%
NP 22,043 82,297 83,091 118,448 157,426 147,194 79,659 -19.25%
-
NP to SH 24,197 90,422 88,640 119,571 157,313 147,193 79,488 -17.96%
-
Tax Rate 56.27% 7.95% 23.83% 24.37% 26.86% 24.91% 29.27% -
Total Cost 535,570 585,369 563,890 367,829 433,008 359,090 327,086 8.55%
-
Net Worth 1,620,268 1,611,462 1,379,735 1,395,395 1,387,112 1,306,067 1,082,942 6.93%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 44,029 52,834 56,152 56,136 80,179 64,101 36,098 3.36%
Div Payout % 181.96% 58.43% 63.35% 46.95% 50.97% 43.55% 45.41% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,620,268 1,611,462 1,379,735 1,395,395 1,387,112 1,306,067 1,082,942 6.93%
NOSH 880,580 880,580 802,171 801,951 801,799 801,268 721,961 3.36%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.95% 12.33% 12.84% 24.36% 26.66% 29.07% 19.58% -
ROE 1.49% 5.61% 6.42% 8.57% 11.34% 11.27% 7.34% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 63.32 75.82 80.65 60.64 73.64 63.19 56.34 1.96%
EPS 2.75 10.74 11.05 14.91 19.62 18.37 11.01 -20.62%
DPS 5.00 6.00 7.00 7.00 10.00 8.00 5.00 0.00%
NAPS 1.84 1.83 1.72 1.74 1.73 1.63 1.50 3.46%
Adjusted Per Share Value based on latest NOSH - 801,407
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 63.32 75.82 73.47 55.22 67.05 57.49 46.19 5.39%
EPS 2.75 10.74 10.07 13.58 17.86 16.72 9.03 -17.96%
DPS 5.00 6.00 6.38 6.37 9.11 7.28 4.10 3.35%
NAPS 1.84 1.83 1.5668 1.5846 1.5752 1.4832 1.2298 6.93%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.58 3.36 3.35 3.00 3.30 2.95 2.55 -
P/RPS 5.65 4.43 4.15 4.95 4.48 4.67 4.53 3.74%
P/EPS 130.28 32.72 30.32 20.12 16.82 16.06 23.16 33.32%
EY 0.77 3.06 3.30 4.97 5.95 6.23 4.32 -24.96%
DY 1.40 1.79 2.09 2.33 3.03 2.71 1.96 -5.44%
P/NAPS 1.95 1.84 1.95 1.72 1.91 1.81 1.70 2.31%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 26/05/15 27/05/14 28/05/13 29/05/12 27/05/11 26/05/10 -
Price 3.32 3.49 3.58 3.00 3.00 2.83 2.40 -
P/RPS 5.24 4.60 4.44 4.95 4.07 4.48 4.26 3.50%
P/EPS 120.82 33.99 32.40 20.12 15.29 15.41 21.80 32.99%
EY 0.83 2.94 3.09 4.97 6.54 6.49 4.59 -24.78%
DY 1.51 1.72 1.96 2.33 3.33 2.83 2.08 -5.19%
P/NAPS 1.80 1.91 2.08 1.72 1.73 1.74 1.60 1.98%

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