[IJMPLNT] YoY TTM Result on 30-Sep-2012 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -4.48%
YoY- -25.49%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 603,047 714,831 528,805 522,270 568,680 469,819 364,474 8.75%
PBT 17,484 175,522 73,756 167,908 221,823 180,917 88,689 -23.70%
Tax 23,078 -39,215 -21,695 -44,473 -55,337 -49,433 -20,914 -
NP 40,562 136,307 52,061 123,435 166,486 131,484 67,775 -8.19%
-
NP to SH 55,128 136,140 62,322 123,923 166,319 131,496 67,722 -3.36%
-
Tax Rate -131.99% 22.34% 29.41% 26.49% 24.95% 27.32% 23.58% -
Total Cost 562,485 578,524 476,744 398,835 402,194 338,335 296,699 11.24%
-
Net Worth 1,629,073 1,400,355 1,271,545 1,339,718 1,354,397 1,233,459 815,716 12.21%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 52,834 56,176 56,098 80,318 64,190 40,158 51,115 0.55%
Div Payout % 95.84% 41.26% 90.01% 64.81% 38.59% 30.54% 75.48% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,629,073 1,400,355 1,271,545 1,339,718 1,354,397 1,233,459 815,716 12.21%
NOSH 880,580 823,738 799,714 802,226 801,418 800,947 642,296 5.39%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.73% 19.07% 9.85% 23.63% 29.28% 27.99% 18.60% -
ROE 3.38% 9.72% 4.90% 9.25% 12.28% 10.66% 8.30% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 68.48 86.78 66.12 65.10 70.96 58.66 56.75 3.17%
EPS 6.26 16.53 7.79 15.45 20.75 16.42 10.54 -8.31%
DPS 6.00 6.82 7.00 10.00 8.00 5.01 8.00 -4.67%
NAPS 1.85 1.70 1.59 1.67 1.69 1.54 1.27 6.46%
Adjusted Per Share Value based on latest NOSH - 802,226
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 68.48 81.18 60.05 59.31 64.58 53.35 41.39 8.74%
EPS 6.26 15.46 7.08 14.07 18.89 14.93 7.69 -3.36%
DPS 6.00 6.38 6.37 9.12 7.29 4.56 5.80 0.56%
NAPS 1.85 1.5903 1.444 1.5214 1.5381 1.4007 0.9263 12.21%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.21 3.65 2.96 3.44 2.49 2.46 2.80 -
P/RPS 4.69 4.21 4.48 5.28 3.51 4.19 4.93 -0.82%
P/EPS 51.27 22.08 37.98 22.27 12.00 14.98 26.56 11.57%
EY 1.95 4.53 2.63 4.49 8.33 6.67 3.77 -10.40%
DY 1.87 1.87 2.36 2.91 3.21 2.04 2.86 -6.83%
P/NAPS 1.74 2.15 1.86 2.06 1.47 1.60 2.20 -3.83%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 25/11/14 26/11/13 28/11/12 25/11/11 23/11/10 24/11/09 -
Price 3.55 3.56 3.35 2.91 2.64 2.89 2.47 -
P/RPS 5.18 4.10 5.07 4.47 3.72 4.93 4.35 2.95%
P/EPS 56.71 21.54 42.99 18.84 12.72 17.60 23.43 15.86%
EY 1.76 4.64 2.33 5.31 7.86 5.68 4.27 -13.72%
DY 1.69 1.92 2.09 3.44 3.03 1.73 3.24 -10.27%
P/NAPS 1.92 2.09 2.11 1.74 1.56 1.88 1.94 -0.17%

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