[IJMPLNT] QoQ TTM Result on 30-Jun-2014 [#1]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 26.17%
YoY- 11.17%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 667,666 722,926 714,831 690,253 646,981 594,081 528,805 16.83%
PBT 89,407 183,039 175,522 137,272 109,083 59,727 73,756 13.70%
Tax -7,110 -48,772 -39,215 -32,908 -25,992 -13,339 -21,695 -52.49%
NP 82,297 134,267 136,307 104,364 83,091 46,388 52,061 35.73%
-
NP to SH 90,422 132,745 136,140 111,838 88,640 58,434 62,322 28.18%
-
Tax Rate 7.95% 26.65% 22.34% 23.97% 23.83% 22.33% 29.41% -
Total Cost 585,369 588,659 578,524 585,889 563,890 547,693 476,744 14.67%
-
Net Worth 1,611,462 1,551,255 1,400,355 1,334,150 1,380,346 1,281,553 1,271,545 17.12%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 52,834 56,176 56,176 56,176 56,176 56,098 56,098 -3.92%
Div Payout % 58.43% 42.32% 41.26% 50.23% 63.38% 96.00% 90.01% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,611,462 1,551,255 1,400,355 1,334,150 1,380,346 1,281,553 1,271,545 17.12%
NOSH 880,580 880,580 823,738 808,575 802,526 800,971 799,714 6.63%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 12.33% 18.57% 19.07% 15.12% 12.84% 7.81% 9.85% -
ROE 5.61% 8.56% 9.72% 8.38% 6.42% 4.56% 4.90% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 75.82 84.35 86.78 85.37 80.62 74.17 66.12 9.56%
EPS 10.27 15.49 16.53 13.83 11.05 7.30 7.79 20.25%
DPS 6.00 6.55 6.82 7.00 7.00 7.00 7.00 -9.77%
NAPS 1.83 1.81 1.70 1.65 1.72 1.60 1.59 9.83%
Adjusted Per Share Value based on latest NOSH - 808,575
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 75.82 82.10 81.18 78.39 73.47 67.46 60.05 16.83%
EPS 10.27 15.07 15.46 12.70 10.07 6.64 7.08 28.17%
DPS 6.00 6.38 6.38 6.38 6.38 6.37 6.37 -3.91%
NAPS 1.83 1.7616 1.5903 1.5151 1.5675 1.4554 1.444 17.12%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.36 3.62 3.65 3.88 3.35 3.55 2.96 -
P/RPS 4.43 4.29 4.21 4.55 4.16 4.79 4.48 -0.74%
P/EPS 32.72 23.37 22.08 28.05 30.33 48.66 37.98 -9.46%
EY 3.06 4.28 4.53 3.56 3.30 2.06 2.63 10.63%
DY 1.79 1.81 1.87 1.80 2.09 1.97 2.36 -16.84%
P/NAPS 1.84 2.00 2.15 2.35 1.95 2.22 1.86 -0.71%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 27/02/15 25/11/14 26/08/14 27/05/14 27/02/14 26/11/13 -
Price 3.49 3.80 3.56 3.45 3.58 3.43 3.35 -
P/RPS 4.60 4.50 4.10 4.04 4.44 4.62 5.07 -6.28%
P/EPS 33.99 24.53 21.54 24.94 32.41 47.02 42.99 -14.50%
EY 2.94 4.08 4.64 4.01 3.09 2.13 2.33 16.78%
DY 1.72 1.72 1.92 2.03 1.96 2.04 2.09 -12.19%
P/NAPS 1.91 2.10 2.09 2.09 2.08 2.14 2.11 -6.42%

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