[IJMPLNT] YoY Annualized Quarter 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- 17.86%

YoY- 794.72%

Quarter Report

IJMPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Annualized Quarter Result
Revenue	738,376	557,512	566,972	711,072	537,984	438,632	513,404	6.23%
YoY %	32.44%	-1.67%	-20.27%	32.17%	22.65%	-14.56%	-	-
Horiz. %	143.82%	108.59%	110.43%	138.50%	104.79%	85.44%	100.00%	-
PBT	99,096	154,564	103,480	124,472	11,716	116,704	265,548	-15.13%
YoY %	-35.89%	49.37%	-16.86%	962.41%	-89.96%	-56.05%	-	-
Horiz. %	37.32%	58.21%	38.97%	46.87%	4.41%	43.95%	100.00%	-
Tax	-32,740	-45,912	-14,584	-30,532	-2,868	-29,596	-67,468	-11.34%
YoY %	28.69%	-214.81%	52.23%	-964.57%	90.31%	56.13%	-	-
Horiz. %	48.53%	68.05%	21.62%	45.25%	4.25%	43.87%	100.00%	-
NP	66,356	108,652	88,896	93,940	8,848	87,108	198,080	-16.64%
YoY %	-38.93%	22.22%	-5.37%	961.71%	-89.84%	-56.02%	-	-
Horiz. %	33.50%	54.85%	44.88%	47.43%	4.47%	43.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,592	100,820	91,460	104,468	11,676	87,572	197,896	-16.37%
YoY %	-32.96%	10.23%	-12.45%	794.72%	-86.67%	-55.75%	-	-
Horiz. %	34.16%	50.95%	46.22%	52.79%	5.90%	44.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.04%	29.70%	14.09%	24.53%	24.48%	25.36%	25.41%	-
YoY %	11.25%	110.79%	-42.56%	0.20%	-3.47%	-0.20%	-	-
Horiz. %	130.03%	116.88%	55.45%	96.54%	96.34%	99.80%	100.00%	-
Total Cost	672,020	448,860	478,076	617,132	529,136	351,524	315,324	13.42%
YoY %	49.72%	-6.11%	-22.53%	16.63%	50.53%	11.48%	-	-
Horiz. %	213.12%	142.35%	151.61%	195.71%	167.81%	111.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,708,326	1,629,073	1,576,238	1,334,150	1,354,091	1,323,203	1,290,974	4.77%
YoY %	4.86%	3.35%	18.15%	-1.47%	2.33%	2.50%	-	-
Horiz. %	132.33%	126.19%	122.10%	103.34%	104.89%	102.50%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	176,116	-	-	-	-	-	-
YoY %	-	0.00%	-	-	-	-	-	-
Horiz. %	-	100.00%	-	-	-	-	-	-
Div Payout %	-	174.68%	-	-	-	-	-	-
YoY %	-	0.00%	-	-	-	-	-	-
Horiz. %	-	100.00%	-	-	-	-	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	1,708,326	1,629,073	1,576,238	1,334,150	1,354,091	1,323,203	1,290,974	4.77%
YoY %	4.86%	3.35%	18.15%	-1.47%	2.33%	2.50%	-	-
Horiz. %	132.33%	126.19%	122.10%	103.34%	104.89%	102.50%	100.00%	-
NOSH	880,580	880,580	880,580	808,575	810,833	801,941	801,847	1.57%
YoY %	0.00%	0.00%	8.91%	-0.28%	1.11%	0.01%	-	-
Horiz. %	109.82%	109.82%	109.82%	100.84%	101.12%	100.01%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	8.99%	19.49%	15.68%	13.21%	1.64%	19.86%	38.58%	-
YoY %	-53.87%	24.30%	18.70%	705.49%	-91.74%	-48.52%	-	-
Horiz. %	23.30%	50.52%	40.64%	34.24%	4.25%	51.48%	100.00%	-
ROE	3.96%	6.19%	5.80%	7.83%	0.86%	6.62%	15.33%	-
YoY %	-36.03%	6.72%	-25.93%	810.47%	-87.01%	-56.82%	-	-
Horiz. %	25.83%	40.38%	37.83%	51.08%	5.61%	43.18%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	83.85	63.31	64.39	87.94	66.35	54.70	64.03	4.59%
YoY %	32.44%	-1.68%	-26.78%	32.54%	21.30%	-14.57%	-	-
Horiz. %	130.95%	98.88%	100.56%	137.34%	103.62%	85.43%	100.00%	-
EPS	7.68	11.44	10.40	12.92	1.44	10.92	24.68	-17.66%
YoY %	-32.87%	10.00%	-19.50%	797.22%	-86.81%	-55.75%	-	-
Horiz. %	31.12%	46.35%	42.14%	52.35%	5.83%	44.25%	100.00%	-
DPS	0.00	20.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
NAPS	1.94	1.85	1.79	1.65	1.67	1.65	1.61	3.15%
YoY %	4.86%	3.35%	8.48%	-1.20%	1.21%	2.48%	-	-
Horiz. %	120.50%	114.91%	111.18%	102.48%	103.73%	102.48%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 808,575
RPS	83.85	63.31	64.39	80.75	61.09	49.81	58.30	6.23%
YoY %	32.44%	-1.68%	-20.26%	32.18%	22.65%	-14.56%	-	-
Horiz. %	143.83%	108.59%	110.45%	138.51%	104.79%	85.44%	100.00%	-
EPS	7.68	11.44	10.40	11.86	1.33	9.94	22.47	-16.36%
YoY %	-32.87%	10.00%	-12.31%	791.73%	-86.62%	-55.76%	-	-
Horiz. %	34.18%	50.91%	46.28%	52.78%	5.92%	44.24%	100.00%	-
DPS	0.00	20.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
NAPS	1.94	1.85	1.79	1.5151	1.5377	1.5026	1.466	4.77%
YoY %	4.86%	3.35%	18.14%	-1.47%	2.34%	2.50%	-	-
Horiz. %	132.33%	126.19%	122.10%	103.35%	104.89%	102.50%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	3.03	3.40	3.60	3.88	3.18	3.23	2.76	-
P/RPS	3.61	5.37	5.59	4.41	4.79	5.91	4.31	-2.90%
YoY %	-32.77%	-3.94%	26.76%	-7.93%	-18.95%	37.12%	-	-
Horiz. %	83.76%	124.59%	129.70%	102.32%	111.14%	137.12%	100.00%	-
P/EPS	39.47	29.70	34.66	30.03	220.83	29.58	11.18	23.37%
YoY %	32.90%	-14.31%	15.42%	-86.40%	646.55%	164.58%	-	-
Horiz. %	353.04%	265.65%	310.02%	268.60%	1,975.22%	264.58%	100.00%	-
EY	2.53	3.37	2.89	3.33	0.45	3.38	8.94	-18.95%
YoY %	-24.93%	16.61%	-13.21%	640.00%	-86.69%	-62.19%	-	-
Horiz. %	28.30%	37.70%	32.33%	37.25%	5.03%	37.81%	100.00%	-
DY	0.00	5.88	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
P/NAPS	1.56	1.84	2.01	2.35	1.90	1.96	1.71	-1.51%
YoY %	-15.22%	-8.46%	-14.47%	23.68%	-3.06%	14.62%	-	-
Horiz. %	91.23%	107.60%	117.54%	137.43%	111.11%	114.62%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	23/08/17	24/08/16	25/08/15	26/08/14	27/08/13	28/08/12	24/08/11	-
Price	3.01	3.30	3.20	3.45	2.93	3.56	2.58	-
P/RPS	3.59	5.21	4.97	3.92	4.42	6.51	4.03	-1.90%
YoY %	-31.09%	4.83%	26.79%	-11.31%	-32.10%	61.54%	-	-
Horiz. %	89.08%	129.28%	123.33%	97.27%	109.68%	161.54%	100.00%	-
P/EPS	39.21	28.82	30.81	26.70	203.47	32.60	10.45	24.63%
YoY %	36.05%	-6.46%	15.39%	-86.88%	524.14%	211.96%	-	-
Horiz. %	375.22%	275.79%	294.83%	255.50%	1,947.08%	311.96%	100.00%	-
EY	2.55	3.47	3.25	3.74	0.49	3.07	9.57	-19.76%
YoY %	-26.51%	6.77%	-13.10%	663.27%	-84.04%	-67.92%	-	-
Horiz. %	26.65%	36.26%	33.96%	39.08%	5.12%	32.08%	100.00%	-
DY	0.00	6.06	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
P/NAPS	1.55	1.78	1.79	2.09	1.75	2.16	1.60	-0.52%
YoY %	-12.92%	-0.56%	-14.35%	19.43%	-18.98%	35.00%	-	-
Horiz. %	96.88%	111.25%	111.87%	130.62%	109.38%	135.00%	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