[IJMPLNT] YoY TTM Result on 30-Jun-2018 [#1]

Stock

[IJMPLNT] IJM PLANTATIONS BHD

Announcement Date

28-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Jun-2018 [#1]

Profit Trend

QoQ- -78.2%

YoY- -90.48%

Quarter Report

IJMPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	1,001,423	812,051	580,824	745,766	798,927	555,248	631,641	7.97%
YoY %	23.32%	39.81%	-22.12%	-6.65%	43.89%	-12.09%	-	-
Horiz. %	158.54%	128.56%	91.95%	118.07%	126.48%	87.91%	100.00%	-
PBT	239,928	70,209	-22,421	26,260	154,647	63,182	84,159	19.05%
YoY %	241.73%	413.14%	-185.38%	-83.02%	144.76%	-24.93%	-	-
Horiz. %	285.09%	83.42%	-26.64%	31.20%	183.76%	75.07%	100.00%	-
Tax	-51,059	-50,142	-2,115	-23,610	-48,683	-36,200	-3,123	59.24%
YoY %	-1.83%	-2,270.78%	91.04%	51.50%	-34.48%	-1,059.14%	-	-
Horiz. %	1,634.93%	1,605.57%	67.72%	756.00%	1,558.85%	1,159.14%	100.00%	-
NP	188,869	20,067	-24,536	2,650	105,964	26,982	81,036	15.13%
YoY %	841.19%	181.79%	-1,025.89%	-97.50%	292.72%	-66.70%	-	-
Horiz. %	233.07%	24.76%	-30.28%	3.27%	130.76%	33.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	183,027	23,469	-21,543	10,170	106,773	26,537	87,170	13.14%
YoY %	679.87%	208.94%	-311.83%	-90.48%	302.36%	-69.56%	-	-
Horiz. %	209.97%	26.92%	-24.71%	11.67%	122.49%	30.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.28%	71.42%	-	89.91%	31.48%	57.29%	3.71%	-
YoY %	-70.20%	0.00%	-	185.61%	-45.05%	1,444.20%	-	-
Horiz. %	573.58%	1,925.07%	-	2,423.45%	848.52%	1,544.20%	100.00%	-
Total Cost	812,554	791,984	605,360	743,116	692,963	528,266	550,605	6.69%
YoY %	2.60%	30.83%	-18.54%	7.24%	31.18%	-4.06%	-	-
Horiz. %	147.57%	143.84%	109.94%	134.96%	125.85%	95.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,408,928	1,356,093	1,320,870	1,347,288	1,708,326	1,629,073	1,576,238	-1.85%
YoY %	3.90%	2.67%	-1.96%	-21.13%	4.86%	3.35%	-	-
Horiz. %	89.39%	86.03%	83.80%	85.47%	108.38%	103.35%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	88,058	17,611	17,611	44,029	61,640	88,058	52,834	8.87%
YoY %	400.02%	0.00%	-60.00%	-28.57%	-30.00%	66.67%	-	-
Horiz. %	166.67%	33.33%	33.33%	83.33%	116.67%	166.67%	100.00%	-
Div Payout %	48.11%	75.04%	0.00%	432.93%	57.73%	331.83%	60.61%	-
YoY %	-35.89%	0.00%	0.00%	649.92%	-82.60%	447.48%	-	-
Horiz. %	79.38%	123.81%	0.00%	714.29%	95.25%	547.48%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	1,408,928	1,356,093	1,320,870	1,347,288	1,708,326	1,629,073	1,576,238	-1.85%
YoY %	3.90%	2.67%	-1.96%	-21.13%	4.86%	3.35%	-	-
Horiz. %	89.39%	86.03%	83.80%	85.47%	108.38%	103.35%	100.00%	-
NOSH	880,580	880,580	880,580	880,580	880,580	880,580	880,580	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	18.86%	2.47%	-4.22%	0.36%	13.26%	4.86%	12.83%	-
YoY %	663.56%	158.53%	-1,272.22%	-97.29%	172.84%	-62.12%	-	-
Horiz. %	147.00%	19.25%	-32.89%	2.81%	103.35%	37.88%	100.00%	-
ROE	12.99%	1.73%	-1.63%	0.75%	6.25%	1.63%	5.53%	-
YoY %	650.87%	206.13%	-317.33%	-88.00%	283.44%	-70.52%	-	-
Horiz. %	234.90%	31.28%	-29.48%	13.56%	113.02%	29.48%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	113.72	92.22	65.96	84.69	90.73	63.05	71.73	7.97%
YoY %	23.31%	39.81%	-22.12%	-6.66%	43.90%	-12.10%	-	-
Horiz. %	158.54%	128.57%	91.96%	118.07%	126.49%	87.90%	100.00%	-
EPS	20.78	2.67	-2.45	1.15	12.13	3.01	9.90	13.14%
YoY %	678.28%	208.98%	-313.04%	-90.52%	302.99%	-69.60%	-	-
Horiz. %	209.90%	26.97%	-24.75%	11.62%	122.53%	30.40%	100.00%	-
DPS	10.00	2.00	2.00	5.00	7.00	10.00	6.00	8.87%
YoY %	400.00%	0.00%	-60.00%	-28.57%	-30.00%	66.67%	-	-
Horiz. %	166.67%	33.33%	33.33%	83.33%	116.67%	166.67%	100.00%	-
NAPS	1.60	1.54	1.50	1.53	1.94	1.85	1.79	-1.85%
YoY %	3.90%	2.67%	-1.96%	-21.13%	4.86%	3.35%	-	-
Horiz. %	89.39%	86.03%	83.80%	85.47%	108.38%	103.35%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 880,580
RPS	113.72	92.22	65.96	84.69	90.73	63.05	71.73	7.97%
YoY %	23.31%	39.81%	-22.12%	-6.66%	43.90%	-12.10%	-	-
Horiz. %	158.54%	128.57%	91.96%	118.07%	126.49%	87.90%	100.00%	-
EPS	20.78	2.67	-2.45	1.15	12.13	3.01	9.90	13.14%
YoY %	678.28%	208.98%	-313.04%	-90.52%	302.99%	-69.60%	-	-
Horiz. %	209.90%	26.97%	-24.75%	11.62%	122.53%	30.40%	100.00%	-
DPS	10.00	2.00	2.00	5.00	7.00	10.00	6.00	8.87%
YoY %	400.00%	0.00%	-60.00%	-28.57%	-30.00%	66.67%	-	-
Horiz. %	166.67%	33.33%	33.33%	83.33%	116.67%	166.67%	100.00%	-
NAPS	1.60	1.54	1.50	1.53	1.94	1.85	1.79	-1.85%
YoY %	3.90%	2.67%	-1.96%	-21.13%	4.86%	3.35%	-	-
Horiz. %	89.39%	86.03%	83.80%	85.47%	108.38%	103.35%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	3.09	1.68	1.47	2.14	3.03	3.40	3.60	-
P/RPS	2.72	1.82	2.23	2.53	3.34	5.39	5.02	-9.70%
YoY %	49.45%	-18.39%	-11.86%	-24.25%	-38.03%	7.37%	-	-
Horiz. %	54.18%	36.25%	44.42%	50.40%	66.53%	107.37%	100.00%	-
P/EPS	14.87	63.04	-60.09	185.29	24.99	112.82	36.37	-13.83%
YoY %	-76.41%	204.91%	-132.43%	641.46%	-77.85%	210.20%	-	-
Horiz. %	40.89%	173.33%	-165.22%	509.46%	68.71%	310.20%	100.00%	-
EY	6.73	1.59	-1.66	0.54	4.00	0.89	2.75	16.07%
YoY %	323.27%	195.78%	-407.41%	-86.50%	349.44%	-67.64%	-	-
Horiz. %	244.73%	57.82%	-60.36%	19.64%	145.45%	32.36%	100.00%	-
DY	3.24	1.19	1.36	2.34	2.31	2.94	1.67	11.66%
YoY %	172.27%	-12.50%	-41.88%	1.30%	-21.43%	76.05%	-	-
Horiz. %	194.01%	71.26%	81.44%	140.12%	138.32%	176.05%	100.00%	-
P/NAPS	1.93	1.09	0.98	1.40	1.56	1.84	2.01	-0.67%
YoY %	77.06%	11.22%	-30.00%	-10.26%	-15.22%	-8.46%	-	-
Horiz. %	96.02%	54.23%	48.76%	69.65%	77.61%	91.54%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	24/08/21	26/08/20	28/08/19	28/08/18	23/08/17	24/08/16	25/08/15	-
Price	3.06	1.75	1.43	2.41	3.01	3.30	3.20	-
P/RPS	2.69	1.90	2.17	2.85	3.32	5.23	4.46	-8.07%
YoY %	41.58%	-12.44%	-23.86%	-14.16%	-36.52%	17.26%	-	-
Horiz. %	60.31%	42.60%	48.65%	63.90%	74.44%	117.26%	100.00%	-
P/EPS	14.72	65.66	-58.45	208.67	24.82	109.50	32.33	-12.27%
YoY %	-77.58%	212.34%	-128.01%	740.73%	-77.33%	238.69%	-	-
Horiz. %	45.53%	203.09%	-180.79%	645.44%	76.77%	338.69%	100.00%	-
EY	6.79	1.52	-1.71	0.48	4.03	0.91	3.09	14.00%
YoY %	346.71%	188.89%	-456.25%	-88.09%	342.86%	-70.55%	-	-
Horiz. %	219.74%	49.19%	-55.34%	15.53%	130.42%	29.45%	100.00%	-
DY	3.27	1.14	1.40	2.07	2.33	3.03	1.87	9.75%
YoY %	186.84%	-18.57%	-32.37%	-11.16%	-23.10%	62.03%	-	-
Horiz. %	174.87%	60.96%	74.87%	110.70%	124.60%	162.03%	100.00%	-
P/NAPS	1.91	1.14	0.95	1.58	1.55	1.78	1.79	1.08%
YoY %	67.54%	20.00%	-39.87%	1.94%	-12.92%	-0.56%	-	-
Horiz. %	106.70%	63.69%	53.07%	88.27%	86.59%	99.44%	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