[IJMPLNT] YoY 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- -16.24%
YoY- -36.15%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
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 155,687 183,412 175,317 110,041 146,428 160,426 120,924 4.29%
PBT 53,579 38,713 31,196 45,225 71,557 59,830 51,631 0.61%
Tax -24,342 -12,382 -2,825 -11,181 -17,654 -15,783 -13,124 10.83%
NP 29,237 26,331 28,371 34,044 53,903 44,047 38,507 -4.48%
-
NP to SH 22,751 27,122 30,517 34,405 53,888 44,045 38,523 -8.39%
-
Tax Rate 45.43% 31.98% 9.06% 24.72% 24.67% 26.38% 25.42% -
Total Cost 126,450 157,081 146,946 75,997 92,525 116,379 82,417 7.39%
-
Net Worth 1,673,102 1,551,255 1,281,553 1,371,388 1,395,314 1,273,300 1,096,423 7.29%
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 1,281,553 1,371,388 1,395,314 1,273,300 1,096,423 7.29%
NOSH 880,580 880,580 800,971 801,981 801,904 800,818 740,826 2.92%
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 18.78% 14.36% 16.18% 30.94% 36.81% 27.46% 31.84% -
ROE 1.36% 1.75% 2.38% 2.51% 3.86% 3.46% 3.51% -
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 17.68 21.40 21.89 13.72 18.26 20.03 16.32 1.34%
EPS 2.58 3.16 3.81 4.29 6.72 5.50 5.20 -11.01%
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 17.68 20.83 19.91 12.50 16.63 18.22 13.73 4.30%
EPS 2.58 3.08 3.47 3.91 6.12 5.00 4.37 -8.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.7616 1.4554 1.5574 1.5845 1.446 1.2451 7.29%
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 20.08 16.92 16.22 21.72 15.44 14.88 15.19 4.75%
P/EPS 137.40 114.39 93.18 69.46 41.96 54.18 47.69 19.27%
EY 0.73 0.87 1.07 1.44 2.38 1.85 2.10 -16.14%
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 20.48 17.76 15.67 20.41 18.62 14.38 15.01 5.31%
P/EPS 140.11 120.08 90.03 65.27 50.60 52.36 47.12 19.90%
EY 0.71 0.83 1.11 1.53 1.98 1.91 2.12 -16.65%
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