[IJMPLNT] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock

[IJMPLNT] IJM PLANTATIONS BHD

Announcement Date

28-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Mar-2013

Quarter

30-Jun-2012 [#1]

Profit Trend

QoQ- -44.33%

YoY- -55.75%

Quarter Report

IJMPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	566,972	711,072	537,984	438,632	513,404	453,020	377,108	7.02%
YoY %	-20.27%	32.17%	22.65%	-14.56%	13.33%	20.13%	-	-
Horiz. %	150.35%	188.56%	142.66%	116.31%	136.14%	120.13%	100.00%	-
PBT	103,480	124,472	11,716	116,704	265,548	155,072	45,212	14.79%
YoY %	-16.86%	962.41%	-89.96%	-56.05%	71.24%	242.99%	-	-
Horiz. %	228.88%	275.31%	25.91%	258.13%	587.34%	342.99%	100.00%	-
Tax	-14,584	-30,532	-2,868	-29,596	-67,468	-35,488	-13,308	1.53%
YoY %	52.23%	-964.57%	90.31%	56.13%	-90.11%	-166.67%	-	-
Horiz. %	109.59%	229.43%	21.55%	222.39%	506.97%	266.67%	100.00%	-
NP	88,896	93,940	8,848	87,108	198,080	119,584	31,904	18.61%
YoY %	-5.37%	961.71%	-89.84%	-56.02%	65.64%	274.82%	-	-
Horiz. %	278.64%	294.45%	27.73%	273.03%	620.86%	374.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	91,460	104,468	11,676	87,572	197,896	119,580	31,524	19.41%
YoY %	-12.45%	794.72%	-86.67%	-55.75%	65.49%	279.33%	-	-
Horiz. %	290.13%	331.39%	37.04%	277.79%	627.76%	379.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.09%	24.53%	24.48%	25.36%	25.41%	22.88%	29.43%	-
YoY %	-42.56%	0.20%	-3.47%	-0.20%	11.06%	-22.26%	-	-
Horiz. %	47.88%	83.35%	83.18%	86.17%	86.34%	77.74%	100.00%	-
Total Cost	478,076	617,132	529,136	351,524	315,324	333,436	345,204	5.57%
YoY %	-22.53%	16.63%	50.53%	11.48%	-5.43%	-3.41%	-	-
Horiz. %	138.49%	178.77%	153.28%	101.83%	91.34%	96.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,576,238	1,334,150	1,354,091	1,323,203	1,290,974	1,194,197	794,507	12.08%
YoY %	18.15%	-1.47%	2.33%	2.50%	8.10%	50.31%	-	-
Horiz. %	198.39%	167.92%	170.43%	166.54%	162.49%	150.31%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	1,576,238	1,334,150	1,354,091	1,323,203	1,290,974	1,194,197	794,507	12.08%
YoY %	18.15%	-1.47%	2.33%	2.50%	8.10%	50.31%	-	-
Horiz. %	198.39%	167.92%	170.43%	166.54%	162.49%	150.31%	100.00%	-
NOSH	880,580	808,575	810,833	801,941	801,847	801,474	640,731	5.43%
YoY %	8.91%	-0.28%	1.11%	0.01%	0.05%	25.09%	-	-
Horiz. %	137.43%	126.20%	126.55%	125.16%	125.15%	125.09%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	15.68%	13.21%	1.64%	19.86%	38.58%	26.40%	8.46%	-
YoY %	18.70%	705.49%	-91.74%	-48.52%	46.14%	212.06%	-	-
Horiz. %	185.34%	156.15%	19.39%	234.75%	456.03%	312.06%	100.00%	-
ROE	5.80%	7.83%	0.86%	6.62%	15.33%	10.01%	3.97%	-
YoY %	-25.93%	810.47%	-87.01%	-56.82%	53.15%	152.14%	-	-
Horiz. %	146.10%	197.23%	21.66%	166.75%	386.15%	252.14%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	64.39	87.94	66.35	54.70	64.03	56.52	58.86	1.50%
YoY %	-26.78%	32.54%	21.30%	-14.57%	13.29%	-3.98%	-	-
Horiz. %	109.40%	149.41%	112.73%	92.93%	108.78%	96.02%	100.00%	-
EPS	10.40	12.92	1.44	10.92	24.68	14.92	4.92	13.28%
YoY %	-19.50%	797.22%	-86.81%	-55.75%	65.42%	203.25%	-	-
Horiz. %	211.38%	262.60%	29.27%	221.95%	501.63%	303.25%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.79	1.65	1.67	1.65	1.61	1.49	1.24	6.30%
YoY %	8.48%	-1.20%	1.21%	2.48%	8.05%	20.16%	-	-
Horiz. %	144.35%	133.06%	134.68%	133.06%	129.84%	120.16%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 801,941
RPS	64.39	80.75	61.09	49.81	58.30	51.45	42.82	7.03%
YoY %	-20.26%	32.18%	22.65%	-14.56%	13.31%	20.15%	-	-
Horiz. %	150.37%	188.58%	142.67%	116.32%	136.15%	120.15%	100.00%	-
EPS	10.40	11.86	1.33	9.94	22.47	13.58	3.58	19.44%
YoY %	-12.31%	791.73%	-86.62%	-55.76%	65.46%	279.33%	-	-
Horiz. %	290.50%	331.28%	37.15%	277.65%	627.65%	379.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.79	1.5151	1.5377	1.5026	1.466	1.3561	0.9023	12.08%
YoY %	18.14%	-1.47%	2.34%	2.50%	8.10%	50.29%	-	-
Horiz. %	198.38%	167.92%	170.42%	166.53%	162.47%	150.29%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	3.60	3.88	3.18	3.23	2.76	2.40	2.60	-
P/RPS	5.59	4.41	4.79	5.91	4.31	4.25	4.42	3.98%
YoY %	26.76%	-7.93%	-18.95%	37.12%	1.41%	-3.85%	-	-
Horiz. %	126.47%	99.77%	108.37%	133.71%	97.51%	96.15%	100.00%	-
P/EPS	34.66	30.03	220.83	29.58	11.18	16.09	52.85	-6.78%
YoY %	15.42%	-86.40%	646.55%	164.58%	-30.52%	-69.56%	-	-
Horiz. %	65.58%	56.82%	417.84%	55.97%	21.15%	30.44%	100.00%	-
EY	2.89	3.33	0.45	3.38	8.94	6.22	1.89	7.33%
YoY %	-13.21%	640.00%	-86.69%	-62.19%	43.73%	229.10%	-	-
Horiz. %	152.91%	176.19%	23.81%	178.84%	473.02%	329.10%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.01	2.35	1.90	1.96	1.71	1.61	2.10	-0.72%
YoY %	-14.47%	23.68%	-3.06%	14.62%	6.21%	-23.33%	-	-
Horiz. %	95.71%	111.90%	90.48%	93.33%	81.43%	76.67%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/15	26/08/14	27/08/13	28/08/12	24/08/11	25/08/10	25/08/09	-
Price	3.20	3.45	2.93	3.56	2.58	2.50	2.92	-
P/RPS	4.97	3.92	4.42	6.51	4.03	4.42	4.96	0.03%
YoY %	26.79%	-11.31%	-32.10%	61.54%	-8.82%	-10.89%	-	-
Horiz. %	100.20%	79.03%	89.11%	131.25%	81.25%	89.11%	100.00%	-
P/EPS	30.81	26.70	203.47	32.60	10.45	16.76	59.35	-10.34%
YoY %	15.39%	-86.88%	524.14%	211.96%	-37.65%	-71.76%	-	-
Horiz. %	51.91%	44.99%	342.83%	54.93%	17.61%	28.24%	100.00%	-
EY	3.25	3.74	0.49	3.07	9.57	5.97	1.68	11.61%
YoY %	-13.10%	663.27%	-84.04%	-67.92%	60.30%	255.36%	-	-
Horiz. %	193.45%	222.62%	29.17%	182.74%	569.64%	355.36%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.79	2.09	1.75	2.16	1.60	1.68	2.35	-4.43%
YoY %	-14.35%	19.43%	-18.98%	35.00%	-4.76%	-28.51%	-	-
Horiz. %	76.17%	88.94%	74.47%	91.91%	68.09%	71.49%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos