[IJMPLNT] YoY Cumulative Quarter 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- 54.64%
YoY- -35.19%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 442,566 534,910 458,965 351,161 455,712 407,314 304,738 6.41%
PBT 47,166 104,223 30,267 127,153 200,824 163,290 86,806 -9.66%
Tax -10,302 -28,530 -5,750 -30,576 -50,397 -42,011 -22,892 -12.45%
NP 36,864 75,693 24,517 96,577 150,427 121,279 63,914 -8.75%
-
NP to SH 40,675 80,340 36,235 97,372 150,245 121,276 63,746 -7.21%
-
Tax Rate 21.84% 27.37% 19.00% 24.05% 25.10% 25.73% 26.37% -
Total Cost 405,702 459,217 434,448 254,584 305,285 286,035 240,824 9.07%
-
Net Worth 1,673,102 1,551,255 1,282,654 1,370,420 1,395,017 1,274,480 1,029,957 8.41%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,673,102 1,551,255 1,282,654 1,370,420 1,395,017 1,274,480 1,029,957 8.41%
NOSH 880,580 880,580 801,659 801,415 801,734 801,559 695,917 3.99%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.33% 14.15% 5.34% 27.50% 33.01% 29.78% 20.97% -
ROE 2.43% 5.18% 2.83% 7.11% 10.77% 9.52% 6.19% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 50.26 62.41 57.25 43.82 56.84 50.82 43.79 2.32%
EPS 4.62 9.69 4.52 12.15 18.74 15.13 9.16 -10.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.81 1.60 1.71 1.74 1.59 1.48 4.24%
Adjusted Per Share Value based on latest NOSH - 801,981
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 50.26 60.75 52.12 39.88 51.75 46.26 34.61 6.41%
EPS 4.62 9.12 4.11 11.06 17.06 13.77 7.24 -7.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.7616 1.4566 1.5563 1.5842 1.4473 1.1696 8.41%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.55 3.62 3.55 2.98 2.82 2.98 2.48 -
P/RPS 7.06 5.80 6.20 6.80 4.96 5.86 5.66 3.75%
P/EPS 76.85 38.62 78.54 24.53 15.05 19.70 27.07 18.98%
EY 1.30 2.59 1.27 4.08 6.65 5.08 3.69 -15.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.00 2.22 1.74 1.62 1.87 1.68 1.80%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 27/02/14 26/02/13 22/02/12 23/02/11 25/02/10 -
Price 3.62 3.80 3.43 2.80 3.40 2.88 2.45 -
P/RPS 7.20 6.09 5.99 6.39 5.98 5.67 5.59 4.30%
P/EPS 78.37 40.54 75.88 23.05 18.14 19.04 26.75 19.61%
EY 1.28 2.47 1.32 4.34 5.51 5.25 3.74 -16.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.10 2.14 1.64 1.95 1.81 1.66 2.36%

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