[IJMPLNT] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 43.81%
YoY- -34.65%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 573,758 702,996 567,296 482,240 618,568 493,776 367,628 7.69%
PBT -12,826 131,020 -1,858 163,856 258,534 206,920 70,350 -
Tax 28,080 -32,296 -5,850 -38,790 -65,486 -52,456 -19,536 -
NP 15,254 98,724 -7,708 125,066 193,048 154,464 50,814 -18.16%
-
NP to SH 35,848 106,436 11,436 125,934 192,714 154,462 50,446 -5.53%
-
Tax Rate - 24.65% - 23.67% 25.33% 25.35% 27.77% -
Total Cost 558,504 604,272 575,004 357,174 425,520 339,312 316,814 9.90%
-
Net Worth 1,629,073 1,385,460 1,280,509 1,339,552 1,354,769 1,233,773 815,094 12.22%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,629,073 1,385,460 1,280,509 1,339,552 1,354,769 1,233,773 815,094 12.22%
NOSH 880,580 814,977 805,352 802,127 801,638 801,151 641,806 5.41%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.66% 14.04% -1.36% 25.93% 31.21% 31.28% 13.82% -
ROE 2.20% 7.68% 0.89% 9.40% 14.22% 12.52% 6.19% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 65.16 86.26 70.44 60.12 77.16 61.63 57.28 2.17%
EPS 4.08 13.06 1.42 15.70 24.04 19.28 7.86 -10.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.70 1.59 1.67 1.69 1.54 1.27 6.46%
Adjusted Per Share Value based on latest NOSH - 802,226
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 65.16 79.83 64.42 54.76 70.25 56.07 41.75 7.69%
EPS 4.08 12.09 1.30 14.30 21.88 17.54 5.73 -5.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.5733 1.4542 1.5212 1.5385 1.4011 0.9256 12.22%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.21 3.65 2.96 3.44 2.49 2.46 2.80 -
P/RPS 4.93 4.23 4.20 5.72 3.23 3.99 4.89 0.13%
P/EPS 78.85 27.95 208.45 21.91 10.36 12.76 35.62 14.15%
EY 1.27 3.58 0.48 4.56 9.65 7.84 2.81 -12.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.15 1.86 2.06 1.47 1.60 2.20 -3.83%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 25/11/14 26/11/13 28/11/12 25/11/11 23/11/10 24/11/09 -
Price 3.55 3.56 3.35 2.91 2.64 2.89 2.47 -
P/RPS 5.45 4.13 4.76 4.84 3.42 4.69 4.31 3.98%
P/EPS 87.20 27.26 235.92 18.54 10.98 14.99 31.42 18.53%
EY 1.15 3.67 0.42 5.40 9.11 6.67 3.18 -15.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.09 2.11 1.74 1.56 1.88 1.94 -0.17%

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