[IJMPLNT] YoY TTM 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- -15.72%
YoY- -40.71%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 575,322 722,926 594,081 485,883 554,682 509,321 383,733 6.97%
PBT 32,350 183,039 59,727 141,576 233,550 189,116 94,288 -16.32%
Tax 11,118 -48,772 -13,339 -38,000 -57,208 -52,092 -21,875 -
NP 43,468 134,267 46,388 103,576 176,342 137,024 72,413 -8.15%
-
NP to SH 50,757 132,745 58,434 104,440 176,162 137,018 72,244 -5.71%
-
Tax Rate -34.37% 26.65% 22.33% 26.84% 24.49% 27.54% 23.20% -
Total Cost 531,854 588,659 547,693 382,307 378,340 372,297 311,320 9.33%
-
Net Worth 1,673,102 1,551,255 1,281,553 1,371,388 1,395,314 1,273,300 1,096,423 7.29%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 52,834 56,176 56,098 80,318 64,190 40,158 51,115 0.55%
Div Payout % 104.09% 42.32% 96.00% 76.90% 36.44% 29.31% 70.75% -
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 1,281,553 1,371,388 1,395,314 1,273,300 1,096,423 7.29%
NOSH 880,580 880,580 800,971 801,981 801,904 800,818 740,826 2.92%
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 7.56% 18.57% 7.81% 21.32% 31.79% 26.90% 18.87% -
ROE 3.03% 8.56% 4.56% 7.62% 12.63% 10.76% 6.59% -
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 65.33 84.35 74.17 60.59 69.17 63.60 51.80 3.94%
EPS 5.76 15.49 7.30 13.02 21.97 17.11 9.75 -8.39%
DPS 6.00 6.55 7.00 10.00 8.00 5.00 6.90 -2.30%
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 65.33 82.10 67.46 55.18 62.99 57.84 43.58 6.97%
EPS 5.76 15.07 6.64 11.86 20.01 15.56 8.20 -5.71%
DPS 6.00 6.38 6.37 9.12 7.29 4.56 5.80 0.56%
NAPS 1.90 1.7616 1.4554 1.5574 1.5845 1.446 1.2451 7.29%
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 5.43 4.29 4.79 4.92 4.08 4.69 4.79 2.11%
P/EPS 61.59 23.37 48.66 22.88 12.84 17.42 25.43 15.87%
EY 1.62 4.28 2.06 4.37 7.79 5.74 3.93 -13.72%
DY 1.69 1.81 1.97 3.36 2.84 1.68 2.78 -7.95%
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 5.54 4.50 4.62 4.62 4.92 4.53 4.73 2.66%
P/EPS 62.80 24.53 47.02 21.50 15.48 16.83 25.12 16.49%
EY 1.59 4.08 2.13 4.65 6.46 5.94 3.98 -14.17%
DY 1.66 1.72 2.04 3.57 2.35 1.74 2.82 -8.44%
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