[IJMPLNT] QoQ Quarter Result on 30-Sep-2013 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -4.11%
YoY- -93.19%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 177,768 188,016 175,317 149,152 134,496 135,116 110,041 37.79%
PBT 31,118 78,816 31,196 -3,858 2,929 29,460 45,225 -22.11%
Tax -7,633 -20,242 -2,825 -2,208 -717 -7,589 -11,181 -22.52%
NP 23,485 58,574 28,371 -6,066 2,212 21,871 34,044 -21.98%
-
NP to SH 26,117 52,405 30,517 2,799 2,919 22,199 34,405 -16.82%
-
Tax Rate 24.53% 25.68% 9.06% - 24.48% 25.76% 24.72% -
Total Cost 154,283 129,442 146,946 155,218 132,284 113,245 75,997 60.53%
-
Net Worth 1,334,150 1,380,346 1,281,553 1,271,545 1,354,091 1,394,449 1,371,388 -1.82%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 56,176 - - - 56,098 - -
Div Payout % - 107.20% - - - 252.71% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,334,150 1,380,346 1,281,553 1,271,545 1,354,091 1,394,449 1,371,388 -1.82%
NOSH 808,575 802,526 800,971 799,714 810,833 801,407 801,981 0.54%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.21% 31.15% 16.18% -4.07% 1.64% 16.19% 30.94% -
ROE 1.96% 3.80% 2.38% 0.22% 0.22% 1.59% 2.51% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.99 23.43 21.89 18.65 16.59 16.86 13.72 37.07%
EPS 3.23 6.53 3.81 0.35 0.36 2.77 4.29 -17.28%
DPS 0.00 7.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 1.65 1.72 1.60 1.59 1.67 1.74 1.71 -2.35%
Adjusted Per Share Value based on latest NOSH - 799,714
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.19 21.35 19.91 16.94 15.27 15.34 12.50 37.78%
EPS 2.97 5.95 3.47 0.32 0.33 2.52 3.91 -16.79%
DPS 0.00 6.38 0.00 0.00 0.00 6.37 0.00 -
NAPS 1.5151 1.5675 1.4554 1.444 1.5377 1.5836 1.5574 -1.82%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.88 3.35 3.55 2.96 3.18 3.00 2.98 -
P/RPS 17.65 14.30 16.22 15.87 19.17 17.79 21.72 -12.95%
P/EPS 120.12 51.30 93.18 845.71 883.33 108.30 69.46 44.21%
EY 0.83 1.95 1.07 0.12 0.11 0.92 1.44 -30.81%
DY 0.00 2.09 0.00 0.00 0.00 2.33 0.00 -
P/NAPS 2.35 1.95 2.22 1.86 1.90 1.72 1.74 22.25%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 27/02/14 26/11/13 27/08/13 28/05/13 26/02/13 -
Price 3.45 3.58 3.43 3.35 2.93 3.00 2.80 -
P/RPS 15.69 15.28 15.67 17.96 17.66 17.79 20.41 -16.12%
P/EPS 106.81 54.82 90.03 957.14 813.89 108.30 65.27 38.99%
EY 0.94 1.82 1.11 0.10 0.12 0.92 1.53 -27.79%
DY 0.00 1.96 0.00 0.00 0.00 2.33 0.00 -
P/NAPS 2.09 2.08 2.14 2.11 1.75 1.72 1.64 17.59%

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