[IJMPLNT] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 22.8%
YoY- -23.99%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 458,965 283,648 134,496 486,277 351,161 241,120 109,658 159.03%
PBT 30,267 -929 2,929 156,613 127,153 81,928 29,176 2.47%
Tax -5,750 -2,925 -717 -38,165 -30,576 -19,395 -7,399 -15.43%
NP 24,517 -3,854 2,212 118,448 96,577 62,533 21,777 8.19%
-
NP to SH 36,235 5,718 2,919 119,571 97,372 62,967 21,893 39.79%
-
Tax Rate 19.00% - 24.48% 24.37% 24.05% 23.67% 25.36% -
Total Cost 434,448 287,502 132,284 367,829 254,584 178,587 87,881 189.35%
-
Net Worth 1,282,654 1,280,509 1,354,091 1,395,395 1,370,420 1,339,552 1,323,203 -2.04%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 56,136 - - - -
Div Payout % - - - 46.95% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,282,654 1,280,509 1,354,091 1,395,395 1,370,420 1,339,552 1,323,203 -2.04%
NOSH 801,659 805,352 810,833 801,951 801,415 802,127 801,941 -0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.34% -1.36% 1.64% 24.36% 27.50% 25.93% 19.86% -
ROE 2.83% 0.45% 0.22% 8.57% 7.11% 4.70% 1.65% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 57.25 35.22 16.59 60.64 43.82 30.06 13.67 159.14%
EPS 4.52 0.71 0.36 14.91 12.15 7.85 2.73 39.82%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.60 1.59 1.67 1.74 1.71 1.67 1.65 -2.02%
Adjusted Per Share Value based on latest NOSH - 801,407
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 52.12 32.21 15.27 55.22 39.88 27.38 12.45 159.07%
EPS 4.11 0.65 0.33 13.58 11.06 7.15 2.49 39.53%
DPS 0.00 0.00 0.00 6.37 0.00 0.00 0.00 -
NAPS 1.4566 1.4542 1.5377 1.5846 1.5563 1.5212 1.5026 -2.04%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.55 2.96 3.18 3.00 2.98 3.44 3.23 -
P/RPS 6.20 8.40 19.17 4.95 6.80 11.44 23.62 -58.90%
P/EPS 78.54 416.90 883.33 20.12 24.53 43.82 118.32 -23.84%
EY 1.27 0.24 0.11 4.97 4.08 2.28 0.85 30.59%
DY 0.00 0.00 0.00 2.33 0.00 0.00 0.00 -
P/NAPS 2.22 1.86 1.90 1.72 1.74 2.06 1.96 8.63%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 26/11/13 27/08/13 28/05/13 26/02/13 28/11/12 28/08/12 -
Price 3.43 3.35 2.93 3.00 2.80 2.91 3.56 -
P/RPS 5.99 9.51 17.66 4.95 6.39 9.68 26.03 -62.34%
P/EPS 75.88 471.83 813.89 20.12 23.05 37.07 130.40 -30.23%
EY 1.32 0.21 0.12 4.97 4.34 2.70 0.77 43.09%
DY 0.00 0.00 0.00 2.33 0.00 0.00 0.00 -
P/NAPS 2.14 2.11 1.75 1.72 1.64 1.74 2.16 -0.61%

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