[IJMPLNT] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -16.24%
YoY- -36.15%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 149,152 134,496 135,116 110,041 131,462 109,658 134,722 7.01%
PBT -3,858 2,929 29,460 45,225 52,752 29,176 14,423 -
Tax -2,208 -717 -7,589 -11,181 -11,996 -7,399 -7,424 -55.41%
NP -6,066 2,212 21,871 34,044 40,756 21,777 6,999 -
-
NP to SH 2,799 2,919 22,199 34,405 41,074 21,893 7,068 -46.04%
-
Tax Rate - 24.48% 25.76% 24.72% 22.74% 25.36% 51.47% -
Total Cost 155,218 132,284 113,245 75,997 90,706 87,881 127,723 13.86%
-
Net Worth 1,271,545 1,354,091 1,394,449 1,371,388 1,339,718 1,323,203 1,389,504 -5.73%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 56,098 - - - 80,318 -
Div Payout % - - 252.71% - - - 1,136.36% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,271,545 1,354,091 1,394,449 1,371,388 1,339,718 1,323,203 1,389,504 -5.73%
NOSH 799,714 810,833 801,407 801,981 802,226 801,941 803,181 -0.28%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -4.07% 1.64% 16.19% 30.94% 31.00% 19.86% 5.20% -
ROE 0.22% 0.22% 1.59% 2.51% 3.07% 1.65% 0.51% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.65 16.59 16.86 13.72 16.39 13.67 16.77 7.33%
EPS 0.35 0.36 2.77 4.29 5.12 2.73 0.88 -45.88%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 10.00 -
NAPS 1.59 1.67 1.74 1.71 1.67 1.65 1.73 -5.46%
Adjusted Per Share Value based on latest NOSH - 801,981
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.94 15.27 15.34 12.50 14.93 12.45 15.30 7.01%
EPS 0.32 0.33 2.52 3.91 4.66 2.49 0.80 -45.68%
DPS 0.00 0.00 6.37 0.00 0.00 0.00 9.12 -
NAPS 1.444 1.5377 1.5836 1.5574 1.5214 1.5026 1.5779 -5.73%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.96 3.18 3.00 2.98 3.44 3.23 3.30 -
P/RPS 15.87 19.17 17.79 21.72 20.99 23.62 19.67 -13.32%
P/EPS 845.71 883.33 108.30 69.46 67.19 118.32 375.00 71.88%
EY 0.12 0.11 0.92 1.44 1.49 0.85 0.27 -41.73%
DY 0.00 0.00 2.33 0.00 0.00 0.00 3.03 -
P/NAPS 1.86 1.90 1.72 1.74 2.06 1.96 1.91 -1.75%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 27/08/13 28/05/13 26/02/13 28/11/12 28/08/12 29/05/12 -
Price 3.35 2.93 3.00 2.80 2.91 3.56 3.00 -
P/RPS 17.96 17.66 17.79 20.41 17.76 26.03 17.89 0.26%
P/EPS 957.14 813.89 108.30 65.27 56.84 130.40 340.91 98.89%
EY 0.10 0.12 0.92 1.53 1.76 0.77 0.29 -50.79%
DY 0.00 0.00 2.33 0.00 0.00 0.00 3.33 -
P/NAPS 2.11 1.75 1.72 1.64 1.74 2.16 1.73 14.14%

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