[IJMPLNT] YoY Cumulative 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- 187.61%
YoY- -34.65%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 286,879 351,498 283,648 241,120 309,284 246,888 183,814 7.69%
PBT -6,413 65,510 -929 81,928 129,267 103,460 35,175 -
Tax 14,040 -16,148 -2,925 -19,395 -32,743 -26,228 -9,768 -
NP 7,627 49,362 -3,854 62,533 96,524 77,232 25,407 -18.16%
-
NP to SH 17,924 53,218 5,718 62,967 96,357 77,231 25,223 -5.53%
-
Tax Rate - 24.65% - 23.67% 25.33% 25.35% 27.77% -
Total Cost 279,252 302,136 287,502 178,587 212,760 169,656 158,407 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 1.10% 3.84% 0.45% 4.70% 7.11% 6.26% 3.09% -
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 32.58 43.13 35.22 30.06 38.58 30.82 28.64 2.17%
EPS 2.04 6.53 0.71 7.85 12.02 9.64 3.93 -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 32.58 39.92 32.21 27.38 35.12 28.04 20.87 7.70%
EPS 2.04 6.04 0.65 7.15 10.94 8.77 2.86 -5.47%
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 9.85 8.46 8.40 11.44 6.45 7.98 9.78 0.11%
P/EPS 157.70 55.90 416.90 43.82 20.72 25.52 71.25 14.15%
EY 0.63 1.79 0.24 2.28 4.83 3.92 1.40 -12.45%
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 10.90 8.25 9.51 9.68 6.84 9.38 8.62 3.98%
P/EPS 174.41 54.52 471.83 37.07 21.96 29.98 62.85 18.53%
EY 0.57 1.83 0.21 2.70 4.55 3.34 1.59 -15.70%
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