[IJMPLNT] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -38.05%
YoY- -49.71%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 611,494 603,047 714,831 528,805 522,270 568,680 469,819 4.48%
PBT 159,537 17,484 175,522 73,756 167,908 221,823 180,917 -2.07%
Tax -72,695 23,078 -39,215 -21,695 -44,473 -55,337 -49,433 6.63%
NP 86,842 40,562 136,307 52,061 123,435 166,486 131,484 -6.67%
-
NP to SH 75,686 55,128 136,140 62,322 123,923 166,319 131,496 -8.78%
-
Tax Rate 45.57% -131.99% 22.34% 29.41% 26.49% 24.95% 27.32% -
Total Cost 524,652 562,485 578,524 476,744 398,835 402,194 338,335 7.57%
-
Net Worth 1,708,326 1,629,073 1,400,355 1,271,545 1,339,718 1,354,397 1,233,459 5.57%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 88,058 52,834 56,176 56,098 80,318 64,190 40,158 13.96%
Div Payout % 116.35% 95.84% 41.26% 90.01% 64.81% 38.59% 30.54% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,708,326 1,629,073 1,400,355 1,271,545 1,339,718 1,354,397 1,233,459 5.57%
NOSH 880,580 880,580 823,738 799,714 802,226 801,418 800,947 1.59%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 14.20% 6.73% 19.07% 9.85% 23.63% 29.28% 27.99% -
ROE 4.43% 3.38% 9.72% 4.90% 9.25% 12.28% 10.66% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 69.44 68.48 86.78 66.12 65.10 70.96 58.66 2.84%
EPS 8.60 6.26 16.53 7.79 15.45 20.75 16.42 -10.20%
DPS 10.00 6.00 6.82 7.00 10.00 8.00 5.01 12.19%
NAPS 1.94 1.85 1.70 1.59 1.67 1.69 1.54 3.91%
Adjusted Per Share Value based on latest NOSH - 799,714
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 69.44 68.48 81.18 60.05 59.31 64.58 53.35 4.48%
EPS 8.60 6.26 15.46 7.08 14.07 18.89 14.93 -8.77%
DPS 10.00 6.00 6.38 6.37 9.12 7.29 4.56 13.96%
NAPS 1.94 1.85 1.5903 1.444 1.5214 1.5381 1.4007 5.57%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.57 3.21 3.65 2.96 3.44 2.49 2.46 -
P/RPS 5.14 4.69 4.21 4.48 5.28 3.51 4.19 3.46%
P/EPS 41.54 51.27 22.08 37.98 22.27 12.00 14.98 18.51%
EY 2.41 1.95 4.53 2.63 4.49 8.33 6.67 -15.59%
DY 2.80 1.87 1.87 2.36 2.91 3.21 2.04 5.41%
P/NAPS 1.84 1.74 2.15 1.86 2.06 1.47 1.60 2.35%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 24/11/15 25/11/14 26/11/13 28/11/12 25/11/11 23/11/10 -
Price 3.32 3.55 3.56 3.35 2.91 2.64 2.89 -
P/RPS 4.78 5.18 4.10 5.07 4.47 3.72 4.93 -0.51%
P/EPS 38.63 56.71 21.54 42.99 18.84 12.72 17.60 13.98%
EY 2.59 1.76 4.64 2.33 5.31 7.86 5.68 -12.25%
DY 3.01 1.69 1.92 2.09 3.44 3.03 1.73 9.66%
P/NAPS 1.71 1.92 2.09 2.11 1.74 1.56 1.88 -1.56%

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