[IJMPLNT] YoY Quarter Result on 31-Mar-2015 [#4]

Stock

[IJMPLNT] IJM PLANTATIONS BHD

Announcement Date

26-May-2015

Admission Sponsor

Sponsor

Financial Year

31-Mar-2015

Quarter

31-Mar-2015 [#4]

Profit Trend

QoQ- -62.83%

YoY- -80.76%

Quarter Report

IJMPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Quarter Result
Revenue	141,317	192,630	115,047	132,756	188,016	135,116	134,722	0.79%
YoY %	-26.64%	67.44%	-13.34%	-29.39%	39.15%	0.29%	-	-
Horiz. %	104.90%	142.98%	85.40%	98.54%	139.56%	100.29%	100.00%	-
PBT	1,884	36,942	3,245	-14,816	78,816	29,460	14,423	-28.75%
YoY %	-94.90%	1,038.43%	121.90%	-118.80%	167.54%	104.26%	-	-
Horiz. %	13.06%	256.13%	22.50%	-102.72%	546.46%	204.26%	100.00%	-
Tax	3,946	-14,474	-18,066	21,420	-20,242	-7,589	-7,424	-
YoY %	127.26%	19.88%	-184.34%	205.82%	-166.73%	-2.22%	-	-
Horiz. %	-53.15%	194.96%	243.35%	-288.52%	272.66%	102.22%	100.00%	-
NP	5,830	22,468	-14,821	6,604	58,574	21,871	6,999	-2.99%
YoY %	-74.05%	251.60%	-324.42%	-88.73%	167.82%	212.49%	-	-
Horiz. %	83.30%	321.02%	-211.76%	94.36%	836.89%	312.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,080	22,040	-16,478	10,082	52,405	22,199	7,068	6.09%
YoY %	-54.26%	233.75%	-263.44%	-80.76%	136.07%	214.08%	-	-
Horiz. %	142.61%	311.83%	-233.14%	142.64%	741.44%	314.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-209.45%	39.18%	556.73%	-	25.68%	25.76%	51.47%	-
YoY %	-634.58%	-92.96%	0.00%	-	-0.31%	-49.95%	-	-
Horiz. %	-406.94%	76.12%	1,081.66%	-	49.89%	50.05%	100.00%	-
Total Cost	135,487	170,162	129,868	126,152	129,442	113,245	127,723	0.98%
YoY %	-20.38%	31.03%	2.95%	-2.54%	14.30%	-11.34%	-	-
Horiz. %	106.08%	133.23%	101.68%	98.77%	101.35%	88.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,620,268	1,787,578	1,620,268	1,611,462	1,380,346	1,394,449	1,389,504	2.59%
YoY %	-9.36%	10.33%	0.55%	16.74%	-1.01%	0.36%	-	-
Horiz. %	116.61%	128.65%	116.61%	115.97%	99.34%	100.36%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	44,029	61,640	44,029	52,834	56,176	56,098	80,318	-9.52%
YoY %	-28.57%	40.00%	-16.67%	-5.95%	0.14%	-30.16%	-	-
Horiz. %	54.82%	76.74%	54.82%	65.78%	69.94%	69.84%	100.00%	-
Div Payout %	436.80%	279.68%	0.00%	524.05%	107.20%	252.71%	1,136.36%	-
YoY %	56.18%	0.00%	0.00%	388.85%	-57.58%	-77.76%	-	-
Horiz. %	38.44%	24.61%	0.00%	46.12%	9.43%	22.24%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	1,620,268	1,787,578	1,620,268	1,611,462	1,380,346	1,394,449	1,389,504	2.59%
YoY %	-9.36%	10.33%	0.55%	16.74%	-1.01%	0.36%	-	-
Horiz. %	116.61%	128.65%	116.61%	115.97%	99.34%	100.36%	100.00%	-
NOSH	880,580	880,580	880,580	880,580	802,526	801,407	803,181	1.54%
YoY %	0.00%	0.00%	0.00%	9.73%	0.14%	-0.22%	-	-
Horiz. %	109.64%	109.64%	109.64%	109.64%	99.92%	99.78%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	4.13%	11.66%	-12.88%	4.97%	31.15%	16.19%	5.20%	-
YoY %	-64.58%	190.53%	-359.15%	-84.04%	92.40%	211.35%	-	-
Horiz. %	79.42%	224.23%	-247.69%	95.58%	599.04%	311.35%	100.00%	-
ROE	0.62%	1.23%	-1.02%	0.63%	3.80%	1.59%	0.51%	-
YoY %	-49.59%	220.59%	-261.90%	-83.42%	138.99%	211.76%	-	-
Horiz. %	121.57%	241.18%	-200.00%	123.53%	745.10%	311.76%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	16.05	21.88	13.06	15.08	23.43	16.86	16.77	-0.72%
YoY %	-26.65%	67.53%	-13.40%	-35.64%	38.97%	0.54%	-	-
Horiz. %	95.71%	130.47%	77.88%	89.92%	139.71%	100.54%	100.00%	-
EPS	1.14	2.50	-1.87	1.14	6.53	2.77	0.88	4.40%
YoY %	-54.40%	233.69%	-264.04%	-82.54%	135.74%	214.77%	-	-
Horiz. %	129.55%	284.09%	-212.50%	129.55%	742.05%	314.77%	100.00%	-
DPS	5.00	7.00	5.00	6.00	7.00	7.00	10.00	-10.90%
YoY %	-28.57%	40.00%	-16.67%	-14.29%	0.00%	-30.00%	-	-
Horiz. %	50.00%	70.00%	50.00%	60.00%	70.00%	70.00%	100.00%	-
NAPS	1.84	2.03	1.84	1.83	1.72	1.74	1.73	1.03%
YoY %	-9.36%	10.33%	0.55%	6.40%	-1.15%	0.58%	-	-
Horiz. %	106.36%	117.34%	106.36%	105.78%	99.42%	100.58%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 880,580
RPS	16.05	21.88	13.06	15.08	21.35	15.34	15.30	0.80%
YoY %	-26.65%	67.53%	-13.40%	-29.37%	39.18%	0.26%	-	-
Horiz. %	104.90%	143.01%	85.36%	98.56%	139.54%	100.26%	100.00%	-
EPS	1.14	2.50	-1.87	1.14	5.95	2.52	0.80	6.07%
YoY %	-54.40%	233.69%	-264.04%	-80.84%	136.11%	215.00%	-	-
Horiz. %	142.50%	312.50%	-233.75%	142.50%	743.75%	315.00%	100.00%	-
DPS	5.00	7.00	5.00	6.00	6.38	6.37	9.12	-9.52%
YoY %	-28.57%	40.00%	-16.67%	-5.96%	0.16%	-30.15%	-	-
Horiz. %	54.82%	76.75%	54.82%	65.79%	69.96%	69.85%	100.00%	-
NAPS	1.84	2.03	1.84	1.83	1.5675	1.5836	1.5779	2.59%
YoY %	-9.36%	10.33%	0.55%	16.75%	-1.02%	0.36%	-	-
Horiz. %	116.61%	128.65%	116.61%	115.98%	99.34%	100.36%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	2.20	3.22	3.58	3.36	3.35	3.00	3.30	-
P/RPS	13.71	14.72	27.40	22.29	14.30	17.79	19.67	-5.83%
YoY %	-6.86%	-46.28%	22.93%	55.87%	-19.62%	-9.56%	-	-
Horiz. %	69.70%	74.83%	139.30%	113.32%	72.70%	90.44%	100.00%	-
P/EPS	192.19	128.65	-191.31	293.47	51.30	108.30	375.00	-10.53%
YoY %	49.39%	167.25%	-165.19%	472.07%	-52.63%	-71.12%	-	-
Horiz. %	51.25%	34.31%	-51.02%	78.26%	13.68%	28.88%	100.00%	-
EY	0.52	0.78	-0.52	0.34	1.95	0.92	0.27	11.53%
YoY %	-33.33%	250.00%	-252.94%	-82.56%	111.96%	240.74%	-	-
Horiz. %	192.59%	288.89%	-192.59%	125.93%	722.22%	340.74%	100.00%	-
DY	2.27	2.17	1.40	1.79	2.09	2.33	3.03	-4.69%
YoY %	4.61%	55.00%	-21.79%	-14.35%	-10.30%	-23.10%	-	-
Horiz. %	74.92%	71.62%	46.20%	59.08%	68.98%	76.90%	100.00%	-
P/NAPS	1.20	1.59	1.95	1.84	1.95	1.72	1.91	-7.45%
YoY %	-24.53%	-18.46%	5.98%	-5.64%	13.37%	-9.95%	-	-
Horiz. %	62.83%	83.25%	102.09%	96.34%	102.09%	90.05%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	30/05/18	25/05/17	26/05/16	26/05/15	27/05/14	28/05/13	29/05/12	-
Price	2.26	3.13	3.32	3.49	3.58	3.00	3.00	-
P/RPS	14.08	14.31	25.41	23.15	15.28	17.79	17.89	-3.91%
YoY %	-1.61%	-43.68%	9.76%	51.51%	-14.11%	-0.56%	-	-
Horiz. %	78.70%	79.99%	142.03%	129.40%	85.41%	99.44%	100.00%	-
P/EPS	197.43	125.06	-177.42	304.82	54.82	108.30	340.91	-8.69%
YoY %	57.87%	170.49%	-158.20%	456.04%	-49.38%	-68.23%	-	-
Horiz. %	57.91%	36.68%	-52.04%	89.41%	16.08%	31.77%	100.00%	-
EY	0.51	0.80	-0.56	0.33	1.82	0.92	0.29	9.86%
YoY %	-36.25%	242.86%	-269.70%	-81.87%	97.83%	217.24%	-	-
Horiz. %	175.86%	275.86%	-193.10%	113.79%	627.59%	317.24%	100.00%	-
DY	2.21	2.24	1.51	1.72	1.96	2.33	3.33	-6.60%
YoY %	-1.34%	48.34%	-12.21%	-12.24%	-15.88%	-30.03%	-	-
Horiz. %	66.37%	67.27%	45.35%	51.65%	58.86%	69.97%	100.00%	-
P/NAPS	1.23	1.54	1.80	1.91	2.08	1.72	1.73	-5.52%
YoY %	-20.13%	-14.44%	-5.76%	-8.17%	20.93%	-0.58%	-	-
Horiz. %	71.10%	89.02%	104.05%	110.40%	120.23%	99.42%	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