[IJMPLNT] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 1.88%
YoY- 830.71%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 566,972 667,666 713,213 702,996 711,072 646,981 611,953 -4.97%
PBT 103,480 89,407 138,964 131,020 124,472 109,083 40,356 87.66%
Tax -14,584 -7,110 -38,040 -32,296 -30,532 -25,992 -7,666 53.71%
NP 88,896 82,297 100,924 98,724 93,940 83,091 32,689 95.18%
-
NP to SH 91,460 90,422 107,120 106,436 104,468 88,640 48,313 53.20%
-
Tax Rate 14.09% 7.95% 27.37% 24.65% 24.53% 23.83% 19.00% -
Total Cost 478,076 585,369 612,289 604,272 617,132 563,890 579,264 -12.04%
-
Net Worth 1,576,238 1,611,462 1,551,255 1,385,460 1,334,150 1,379,735 1,282,654 14.77%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 52,834 - - - 56,152 - -
Div Payout % - 58.43% - - - 63.35% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,576,238 1,611,462 1,551,255 1,385,460 1,334,150 1,379,735 1,282,654 14.77%
NOSH 880,580 880,580 880,580 814,977 808,575 802,171 801,659 6.47%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 15.68% 12.33% 14.15% 14.04% 13.21% 12.84% 5.34% -
ROE 5.80% 5.61% 6.91% 7.68% 7.83% 6.42% 3.77% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 64.39 75.82 83.22 86.26 87.94 80.65 76.34 -10.75%
EPS 10.40 10.74 12.92 13.06 12.92 11.05 6.03 43.96%
DPS 0.00 6.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 1.79 1.83 1.81 1.70 1.65 1.72 1.60 7.78%
Adjusted Per Share Value based on latest NOSH - 823,738
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 64.39 75.82 80.99 79.83 80.75 73.47 69.49 -4.96%
EPS 10.40 10.74 12.16 12.09 11.86 10.07 5.49 53.27%
DPS 0.00 6.00 0.00 0.00 0.00 6.38 0.00 -
NAPS 1.79 1.83 1.7616 1.5733 1.5151 1.5668 1.4566 14.77%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.60 3.36 3.62 3.65 3.88 3.35 3.55 -
P/RPS 5.59 4.43 4.35 4.23 4.41 4.15 4.65 13.09%
P/EPS 34.66 32.72 28.96 27.95 30.03 30.32 58.90 -29.84%
EY 2.89 3.06 3.45 3.58 3.33 3.30 1.70 42.57%
DY 0.00 1.79 0.00 0.00 0.00 2.09 0.00 -
P/NAPS 2.01 1.84 2.00 2.15 2.35 1.95 2.22 -6.42%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 26/05/15 27/02/15 25/11/14 26/08/14 27/05/14 27/02/14 -
Price 3.20 3.49 3.80 3.56 3.45 3.58 3.43 -
P/RPS 4.97 4.60 4.57 4.13 3.92 4.44 4.49 7.02%
P/EPS 30.81 33.99 30.40 27.26 26.70 32.40 56.91 -33.64%
EY 3.25 2.94 3.29 3.67 3.74 3.09 1.76 50.68%
DY 0.00 1.72 0.00 0.00 0.00 1.96 0.00 -
P/NAPS 1.79 1.91 2.10 2.09 2.09 2.08 2.14 -11.25%

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