[IJMPLNT] QoQ TTM 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- -15.72%
YoY- -40.71%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 528,805 511,115 486,277 485,883 522,270 571,741 590,434 -7.07%
PBT 73,756 130,366 156,613 141,576 167,908 178,036 215,247 -51.00%
Tax -21,695 -31,483 -38,165 -38,000 -44,473 -48,353 -57,821 -47.94%
NP 52,061 98,883 118,448 103,576 123,435 129,683 157,426 -52.14%
-
NP to SH 62,322 100,597 119,571 104,440 123,923 129,732 157,313 -46.02%
-
Tax Rate 29.41% 24.15% 24.37% 26.84% 26.49% 27.16% 26.86% -
Total Cost 476,744 412,232 367,829 382,307 398,835 442,058 433,008 6.61%
-
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 56,098 56,098 80,318 80,318 80,318 80,318 -21.26%
Div Payout % 90.01% 55.77% 46.92% 76.90% 64.81% 61.91% 51.06% -
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 9.85% 19.35% 24.36% 21.32% 23.63% 22.68% 26.66% -
ROE 4.90% 7.43% 8.57% 7.62% 9.25% 9.80% 11.32% -
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 66.12 63.04 60.68 60.59 65.10 71.29 73.51 -6.81%
EPS 7.79 12.41 14.92 13.02 15.45 16.18 19.59 -45.89%
DPS 7.00 7.00 7.00 10.00 10.00 10.00 10.00 -21.14%
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 60.05 58.04 55.22 55.18 59.31 64.93 67.05 -7.08%
EPS 7.08 11.42 13.58 11.86 14.07 14.73 17.86 -46.00%
DPS 6.37 6.37 6.37 9.12 9.12 9.12 9.12 -21.26%
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 4.48 5.04 4.94 4.92 5.28 4.53 4.49 -0.14%
P/EPS 37.98 25.63 20.11 22.88 22.27 19.97 16.85 71.82%
EY 2.63 3.90 4.97 4.37 4.49 5.01 5.94 -41.87%
DY 2.36 2.20 2.33 3.36 2.91 3.10 3.03 -15.33%
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 5.07 4.65 4.94 4.62 4.47 4.99 4.08 15.56%
P/EPS 42.99 23.62 20.11 21.50 18.84 22.01 15.32 98.82%
EY 2.33 4.23 4.97 4.65 5.31 4.54 6.53 -49.66%
DY 2.09 2.39 2.33 3.57 3.44 2.81 3.33 -26.67%
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