[IJMPLNT] YoY TTM Result on 31-Dec-2014 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -2.49%
YoY- 127.17%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 798,530 676,128 575,322 722,926 594,081 485,883 554,682 6.25%
PBT 112,361 134,817 32,350 183,039 59,727 141,576 233,550 -11.47%
Tax -51,669 -55,568 11,118 -48,772 -13,339 -38,000 -57,208 -1.68%
NP 60,692 79,249 43,468 134,267 46,388 103,576 176,342 -16.27%
-
NP to SH 58,605 76,562 50,757 132,745 58,434 104,440 176,162 -16.74%
-
Tax Rate 45.98% 41.22% -34.37% 26.65% 22.33% 26.84% 24.49% -
Total Cost 737,838 596,879 531,854 588,659 547,693 382,307 378,340 11.76%
-
Net Worth 1,664,297 1,769,966 1,673,102 1,551,255 1,281,553 1,371,388 1,395,314 2.97%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 61,640 88,058 52,834 56,176 56,098 80,318 64,190 -0.67%
Div Payout % 105.18% 115.02% 104.09% 42.32% 96.00% 76.90% 36.44% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,664,297 1,769,966 1,673,102 1,551,255 1,281,553 1,371,388 1,395,314 2.97%
NOSH 880,580 880,580 880,580 880,580 800,971 801,981 801,904 1.57%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 7.60% 11.72% 7.56% 18.57% 7.81% 21.32% 31.79% -
ROE 3.52% 4.33% 3.03% 8.56% 4.56% 7.62% 12.63% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 90.68 76.78 65.33 84.35 74.17 60.59 69.17 4.61%
EPS 6.66 8.69 5.76 15.49 7.30 13.02 21.97 -18.02%
DPS 7.00 10.00 6.00 6.55 7.00 10.00 8.00 -2.19%
NAPS 1.89 2.01 1.90 1.81 1.60 1.71 1.74 1.38%
Adjusted Per Share Value based on latest NOSH - 880,580
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 90.68 76.78 65.33 82.10 67.46 55.18 62.99 6.25%
EPS 6.66 8.69 5.76 15.07 6.64 11.86 20.01 -16.73%
DPS 7.00 10.00 6.00 6.38 6.37 9.12 7.29 -0.67%
NAPS 1.89 2.01 1.90 1.7616 1.4554 1.5574 1.5845 2.97%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.74 3.40 3.55 3.62 3.55 2.98 2.82 -
P/RPS 3.02 4.43 5.43 4.29 4.79 4.92 4.08 -4.88%
P/EPS 41.17 39.11 61.59 23.37 48.66 22.88 12.84 21.41%
EY 2.43 2.56 1.62 4.28 2.06 4.37 7.79 -17.63%
DY 2.55 2.94 1.69 1.81 1.97 3.36 2.84 -1.77%
P/NAPS 1.45 1.69 1.87 2.00 2.22 1.74 1.62 -1.82%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 23/02/17 25/02/16 27/02/15 27/02/14 26/02/13 22/02/12 -
Price 2.29 3.35 3.62 3.80 3.43 2.80 3.40 -
P/RPS 2.53 4.36 5.54 4.50 4.62 4.62 4.92 -10.48%
P/EPS 34.41 38.53 62.80 24.53 47.02 21.50 15.48 14.22%
EY 2.91 2.60 1.59 4.08 2.13 4.65 6.46 -12.43%
DY 3.06 2.99 1.66 1.72 2.04 3.57 2.35 4.49%
P/NAPS 1.21 1.67 1.91 2.10 2.14 1.64 1.95 -7.63%

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