[IJMPLNT] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 322.47%
YoY- -62.79%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 702,996 711,072 646,981 611,953 567,296 537,984 486,277 27.82%
PBT 131,020 124,472 109,083 40,356 -1,858 11,716 156,613 -11.20%
Tax -32,296 -30,532 -25,992 -7,666 -5,850 -2,868 -38,165 -10.52%
NP 98,724 93,940 83,091 32,689 -7,708 8,848 118,448 -11.42%
-
NP to SH 106,436 104,468 88,640 48,313 11,436 11,676 119,571 -7.45%
-
Tax Rate 24.65% 24.53% 23.83% 19.00% - 24.48% 24.37% -
Total Cost 604,272 617,132 563,890 579,264 575,004 529,136 367,829 39.18%
-
Net Worth 1,385,460 1,334,150 1,379,735 1,282,654 1,280,509 1,354,091 1,395,395 -0.47%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 56,152 - - - 56,136 -
Div Payout % - - 63.35% - - - 46.95% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,385,460 1,334,150 1,379,735 1,282,654 1,280,509 1,354,091 1,395,395 -0.47%
NOSH 814,977 808,575 802,171 801,659 805,352 810,833 801,951 1.07%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 14.04% 13.21% 12.84% 5.34% -1.36% 1.64% 24.36% -
ROE 7.68% 7.83% 6.42% 3.77% 0.89% 0.86% 8.57% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 86.26 87.94 80.65 76.34 70.44 66.35 60.64 26.45%
EPS 13.06 12.92 11.05 6.03 1.42 1.44 14.91 -8.44%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 1.70 1.65 1.72 1.60 1.59 1.67 1.74 -1.53%
Adjusted Per Share Value based on latest NOSH - 800,971
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 79.83 80.75 73.47 69.49 64.42 61.09 55.22 27.82%
EPS 12.09 11.86 10.07 5.49 1.30 1.33 13.58 -7.44%
DPS 0.00 0.00 6.38 0.00 0.00 0.00 6.37 -
NAPS 1.5733 1.5151 1.5668 1.4566 1.4542 1.5377 1.5846 -0.47%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.65 3.88 3.35 3.55 2.96 3.18 3.00 -
P/RPS 4.23 4.41 4.15 4.65 4.20 4.79 4.95 -9.94%
P/EPS 27.95 30.03 30.32 58.90 208.45 220.83 20.12 24.47%
EY 3.58 3.33 3.30 1.70 0.48 0.45 4.97 -19.62%
DY 0.00 0.00 2.09 0.00 0.00 0.00 2.33 -
P/NAPS 2.15 2.35 1.95 2.22 1.86 1.90 1.72 16.02%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 27/05/14 27/02/14 26/11/13 27/08/13 28/05/13 -
Price 3.56 3.45 3.58 3.43 3.35 2.93 3.00 -
P/RPS 4.13 3.92 4.44 4.49 4.76 4.42 4.95 -11.36%
P/EPS 27.26 26.70 32.40 56.91 235.92 203.47 20.12 22.41%
EY 3.67 3.74 3.09 1.76 0.42 0.49 4.97 -18.28%
DY 0.00 0.00 1.96 0.00 0.00 0.00 2.33 -
P/NAPS 2.09 2.09 2.08 2.14 2.11 1.75 1.72 13.85%

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