[IJMPLNT] YoY TTM Result on 31-Dec-2020 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 187.97%
YoY- 169.18%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 884,705 708,542 607,415 798,530 676,128 575,322 722,926 3.41%
PBT 138,280 39,686 -58,143 112,361 134,817 32,350 183,039 -4.56%
Tax -69,650 -12,234 5,586 -51,669 -55,568 11,118 -48,772 6.11%
NP 68,630 27,452 -52,557 60,692 79,249 43,468 134,267 -10.57%
-
NP to SH 71,279 26,480 -39,780 58,605 76,562 50,757 132,745 -9.83%
-
Tax Rate 50.37% 30.83% - 45.98% 41.22% -34.37% 26.65% -
Total Cost 816,075 681,090 659,972 737,838 596,879 531,854 588,659 5.59%
-
Net Worth 1,382,511 1,347,288 1,329,676 1,664,297 1,769,966 1,673,102 1,551,255 -1.89%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 17,611 17,611 44,029 61,640 88,058 52,834 56,176 -17.56%
Div Payout % 24.71% 66.51% 0.00% 105.18% 115.02% 104.09% 42.32% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,382,511 1,347,288 1,329,676 1,664,297 1,769,966 1,673,102 1,551,255 -1.89%
NOSH 880,580 880,580 880,580 880,580 880,580 880,580 880,580 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 7.76% 3.87% -8.65% 7.60% 11.72% 7.56% 18.57% -
ROE 5.16% 1.97% -2.99% 3.52% 4.33% 3.03% 8.56% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 100.47 80.46 68.98 90.68 76.78 65.33 84.35 2.95%
EPS 8.09 3.01 -4.52 6.66 8.69 5.76 15.49 -10.25%
DPS 2.00 2.00 5.00 7.00 10.00 6.00 6.55 -17.92%
NAPS 1.57 1.53 1.51 1.89 2.01 1.90 1.81 -2.34%
Adjusted Per Share Value based on latest NOSH - 880,580
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 100.47 80.46 68.98 90.68 76.78 65.33 82.10 3.41%
EPS 8.09 3.01 -4.52 6.66 8.69 5.76 15.07 -9.84%
DPS 2.00 2.00 5.00 7.00 10.00 6.00 6.38 -17.56%
NAPS 1.57 1.53 1.51 1.89 2.01 1.90 1.7616 -1.89%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.82 2.36 1.40 2.74 3.40 3.55 3.62 -
P/RPS 1.81 2.93 2.03 3.02 4.43 5.43 4.29 -13.38%
P/EPS 22.48 78.48 -30.99 41.17 39.11 61.59 23.37 -0.64%
EY 4.45 1.27 -3.23 2.43 2.56 1.62 4.28 0.65%
DY 1.10 0.85 3.57 2.55 2.94 1.69 1.81 -7.95%
P/NAPS 1.16 1.54 0.93 1.45 1.69 1.87 2.00 -8.67%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 25/02/20 26/02/19 27/02/18 23/02/17 25/02/16 27/02/15 -
Price 1.81 1.77 1.78 2.29 3.35 3.62 3.80 -
P/RPS 1.80 2.20 2.58 2.53 4.36 5.54 4.50 -14.15%
P/EPS 22.36 58.86 -39.40 34.41 38.53 62.80 24.53 -1.53%
EY 4.47 1.70 -2.54 2.91 2.60 1.59 4.08 1.53%
DY 1.10 1.13 2.81 3.06 2.99 1.66 1.72 -7.17%
P/NAPS 1.15 1.16 1.18 1.21 1.67 1.91 2.10 -9.54%

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