[IJMPLNT] QoQ 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- -35.48%
YoY- 214.08%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 175,317 149,152 134,496 135,116 110,041 131,462 109,658 36.61%
PBT 31,196 -3,858 2,929 29,460 45,225 52,752 29,176 4.55%
Tax -2,825 -2,208 -717 -7,589 -11,181 -11,996 -7,399 -47.27%
NP 28,371 -6,066 2,212 21,871 34,044 40,756 21,777 19.22%
-
NP to SH 30,517 2,799 2,919 22,199 34,405 41,074 21,893 24.70%
-
Tax Rate 9.06% - 24.48% 25.76% 24.72% 22.74% 25.36% -
Total Cost 146,946 155,218 132,284 113,245 75,997 90,706 87,881 40.74%
-
Net Worth 1,281,553 1,271,545 1,354,091 1,394,449 1,371,388 1,339,718 1,323,203 -2.10%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 56,098 - - - -
Div Payout % - - - 252.71% - - - -
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 1,281,553 1,271,545 1,354,091 1,394,449 1,371,388 1,339,718 1,323,203 -2.10%
NOSH 800,971 799,714 810,833 801,407 801,981 802,226 801,941 -0.08%
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 16.18% -4.07% 1.64% 16.19% 30.94% 31.00% 19.86% -
ROE 2.38% 0.22% 0.22% 1.59% 2.51% 3.07% 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 21.89 18.65 16.59 16.86 13.72 16.39 13.67 36.75%
EPS 3.81 0.35 0.36 2.77 4.29 5.12 2.73 24.80%
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 19.91 16.94 15.27 15.34 12.50 14.93 12.45 36.63%
EPS 3.47 0.32 0.33 2.52 3.91 4.66 2.49 24.68%
DPS 0.00 0.00 0.00 6.37 0.00 0.00 0.00 -
NAPS 1.4554 1.444 1.5377 1.5836 1.5574 1.5214 1.5026 -2.09%
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 16.22 15.87 19.17 17.79 21.72 20.99 23.62 -22.11%
P/EPS 93.18 845.71 883.33 108.30 69.46 67.19 118.32 -14.68%
EY 1.07 0.12 0.11 0.92 1.44 1.49 0.85 16.53%
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 15.67 17.96 17.66 17.79 20.41 17.76 26.03 -28.63%
P/EPS 90.03 957.14 813.89 108.30 65.27 56.84 130.40 -21.83%
EY 1.11 0.10 0.12 0.92 1.53 1.76 0.77 27.52%
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