[IJMPLNT] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 0.64%
YoY- 121.72%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 573,758 566,972 667,666 713,213 702,996 711,072 646,981 -7.68%
PBT -12,826 103,480 89,407 138,964 131,020 124,472 109,083 -
Tax 28,080 -14,584 -7,110 -38,040 -32,296 -30,532 -25,992 -
NP 15,254 88,896 82,297 100,924 98,724 93,940 83,091 -67.66%
-
NP to SH 35,848 91,460 90,422 107,120 106,436 104,468 88,640 -45.28%
-
Tax Rate - 14.09% 7.95% 27.37% 24.65% 24.53% 23.83% -
Total Cost 558,504 478,076 585,369 612,289 604,272 617,132 563,890 -0.63%
-
Net Worth 1,629,073 1,576,238 1,611,462 1,551,255 1,385,460 1,334,150 1,379,735 11.69%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 52,834 - - - 56,152 -
Div Payout % - - 58.43% - - - 63.35% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,629,073 1,576,238 1,611,462 1,551,255 1,385,460 1,334,150 1,379,735 11.69%
NOSH 880,580 880,580 880,580 880,580 814,977 808,575 802,171 6.40%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.66% 15.68% 12.33% 14.15% 14.04% 13.21% 12.84% -
ROE 2.20% 5.80% 5.61% 6.91% 7.68% 7.83% 6.42% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 65.16 64.39 75.82 83.22 86.26 87.94 80.65 -13.24%
EPS 4.08 10.40 10.74 12.92 13.06 12.92 11.05 -48.50%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 7.00 -
NAPS 1.85 1.79 1.83 1.81 1.70 1.65 1.72 4.97%
Adjusted Per Share Value based on latest NOSH - 880,580
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 65.16 64.39 75.82 80.99 79.83 80.75 73.47 -7.68%
EPS 4.08 10.40 10.74 12.16 12.09 11.86 10.07 -45.21%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.38 -
NAPS 1.85 1.79 1.83 1.7616 1.5733 1.5151 1.5668 11.70%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.21 3.60 3.36 3.62 3.65 3.88 3.35 -
P/RPS 4.93 5.59 4.43 4.35 4.23 4.41 4.15 12.15%
P/EPS 78.85 34.66 32.72 28.96 27.95 30.03 30.32 89.00%
EY 1.27 2.89 3.06 3.45 3.58 3.33 3.30 -47.06%
DY 0.00 0.00 1.79 0.00 0.00 0.00 2.09 -
P/NAPS 1.74 2.01 1.84 2.00 2.15 2.35 1.95 -7.30%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 25/08/15 26/05/15 27/02/15 25/11/14 26/08/14 27/05/14 -
Price 3.55 3.20 3.49 3.80 3.56 3.45 3.58 -
P/RPS 5.45 4.97 4.60 4.57 4.13 3.92 4.44 14.62%
P/EPS 87.20 30.81 33.99 30.40 27.26 26.70 32.40 93.36%
EY 1.15 3.25 2.94 3.29 3.67 3.74 3.09 -48.22%
DY 0.00 0.00 1.72 0.00 0.00 0.00 1.96 -
P/NAPS 1.92 1.79 1.91 2.10 2.09 2.09 2.08 -5.19%

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