[IJMPLNT] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 34.45%
YoY- 65.49%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 590,434 607,616 618,568 513,404 506,284 543,085 493,776 12.64%
PBT 215,247 267,765 258,534 265,548 196,016 217,720 206,920 2.66%
Tax -57,821 -67,196 -65,486 -67,468 -48,822 -56,014 -52,456 6.70%
NP 157,426 200,569 193,048 198,080 147,194 161,705 154,464 1.27%
-
NP to SH 157,313 200,326 192,714 197,896 147,193 161,701 154,462 1.22%
-
Tax Rate 26.86% 25.10% 25.33% 25.41% 24.91% 25.73% 25.35% -
Total Cost 433,008 407,046 425,520 315,324 359,090 381,380 339,312 17.63%
-
Net Worth 1,387,112 1,395,017 1,354,769 1,290,974 1,306,067 1,274,480 1,233,773 8.11%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 80,179 - - - 64,101 - - -
Div Payout % 50.97% - - - 43.55% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,387,112 1,395,017 1,354,769 1,290,974 1,306,067 1,274,480 1,233,773 8.11%
NOSH 801,799 801,734 801,638 801,847 801,268 801,559 801,151 0.05%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 26.66% 33.01% 31.21% 38.58% 29.07% 29.78% 31.28% -
ROE 11.34% 14.36% 14.22% 15.33% 11.27% 12.69% 12.52% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 73.64 75.79 77.16 64.03 63.19 67.75 61.63 12.59%
EPS 19.62 24.99 24.04 24.68 18.37 20.17 19.28 1.17%
DPS 10.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.73 1.74 1.69 1.61 1.63 1.59 1.54 8.05%
Adjusted Per Share Value based on latest NOSH - 801,847
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 67.05 69.00 70.25 58.30 57.49 61.67 56.07 12.65%
EPS 17.86 22.75 21.88 22.47 16.72 18.36 17.54 1.21%
DPS 9.11 0.00 0.00 0.00 7.28 0.00 0.00 -
NAPS 1.5752 1.5842 1.5385 1.466 1.4832 1.4473 1.4011 8.11%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.30 2.82 2.49 2.76 2.95 2.98 2.46 -
P/RPS 4.48 3.72 3.23 4.31 4.67 4.40 3.99 8.02%
P/EPS 16.82 11.29 10.36 11.18 16.06 14.77 12.76 20.20%
EY 5.95 8.86 9.65 8.94 6.23 6.77 7.84 -16.78%
DY 3.03 0.00 0.00 0.00 2.71 0.00 0.00 -
P/NAPS 1.91 1.62 1.47 1.71 1.81 1.87 1.60 12.51%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 22/02/12 25/11/11 24/08/11 27/05/11 23/02/11 23/11/10 -
Price 3.00 3.40 2.64 2.58 2.83 2.88 2.89 -
P/RPS 4.07 4.49 3.42 4.03 4.48 4.25 4.69 -9.01%
P/EPS 15.29 13.61 10.98 10.45 15.41 14.28 14.99 1.32%
EY 6.54 7.35 9.11 9.57 6.49 7.00 6.67 -1.30%
DY 3.33 0.00 0.00 0.00 2.83 0.00 0.00 -
P/NAPS 1.73 1.95 1.56 1.60 1.74 1.81 1.88 -5.38%

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