[IJMPLNT] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -86.85%
YoY- -86.67%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 188,016 175,317 149,152 134,496 135,116 110,041 131,462 26.96%
PBT 78,816 31,196 -3,858 2,929 29,460 45,225 52,752 30.72%
Tax -20,242 -2,825 -2,208 -717 -7,589 -11,181 -11,996 41.78%
NP 58,574 28,371 -6,066 2,212 21,871 34,044 40,756 27.38%
-
NP to SH 52,405 30,517 2,799 2,919 22,199 34,405 41,074 17.65%
-
Tax Rate 25.68% 9.06% - 24.48% 25.76% 24.72% 22.74% -
Total Cost 129,442 146,946 155,218 132,284 113,245 75,997 90,706 26.78%
-
Net Worth 1,380,346 1,281,553 1,271,545 1,354,091 1,394,449 1,371,388 1,339,718 2.01%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 56,176 - - - 56,098 - - -
Div Payout % 107.20% - - - 252.71% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,380,346 1,281,553 1,271,545 1,354,091 1,394,449 1,371,388 1,339,718 2.01%
NOSH 802,526 800,971 799,714 810,833 801,407 801,981 802,226 0.02%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 31.15% 16.18% -4.07% 1.64% 16.19% 30.94% 31.00% -
ROE 3.80% 2.38% 0.22% 0.22% 1.59% 2.51% 3.07% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 23.43 21.89 18.65 16.59 16.86 13.72 16.39 26.92%
EPS 6.53 3.81 0.35 0.36 2.77 4.29 5.12 17.62%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.72 1.60 1.59 1.67 1.74 1.71 1.67 1.98%
Adjusted Per Share Value based on latest NOSH - 810,833
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 21.35 19.91 16.94 15.27 15.34 12.50 14.93 26.95%
EPS 5.95 3.47 0.32 0.33 2.52 3.91 4.66 17.71%
DPS 6.38 0.00 0.00 0.00 6.37 0.00 0.00 -
NAPS 1.5675 1.4554 1.444 1.5377 1.5836 1.5574 1.5214 2.01%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.35 3.55 2.96 3.18 3.00 2.98 3.44 -
P/RPS 14.30 16.22 15.87 19.17 17.79 21.72 20.99 -22.59%
P/EPS 51.30 93.18 845.71 883.33 108.30 69.46 67.19 -16.47%
EY 1.95 1.07 0.12 0.11 0.92 1.44 1.49 19.66%
DY 2.09 0.00 0.00 0.00 2.33 0.00 0.00 -
P/NAPS 1.95 2.22 1.86 1.90 1.72 1.74 2.06 -3.59%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 26/11/13 27/08/13 28/05/13 26/02/13 28/11/12 -
Price 3.58 3.43 3.35 2.93 3.00 2.80 2.91 -
P/RPS 15.28 15.67 17.96 17.66 17.79 20.41 17.76 -9.54%
P/EPS 54.82 90.03 957.14 813.89 108.30 65.27 56.84 -2.38%
EY 1.82 1.11 0.10 0.12 0.92 1.53 1.76 2.26%
DY 1.96 0.00 0.00 0.00 2.33 0.00 0.00 -
P/NAPS 2.08 2.14 2.11 1.75 1.72 1.64 1.74 12.64%

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