[IJMPLNT] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 4.69%
YoY- 90.25%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 618,568 513,404 506,284 543,085 493,776 453,020 406,745 32.21%
PBT 258,534 265,548 196,016 217,720 206,920 155,072 112,632 73.92%
Tax -65,486 -67,468 -48,822 -56,014 -52,456 -35,488 -32,973 57.93%
NP 193,048 198,080 147,194 161,705 154,464 119,584 79,659 80.32%
-
NP to SH 192,714 197,896 147,193 161,701 154,462 119,580 79,488 80.37%
-
Tax Rate 25.33% 25.41% 24.91% 25.73% 25.35% 22.88% 29.27% -
Total Cost 425,520 315,324 359,090 381,380 339,312 333,436 327,086 19.15%
-
Net Worth 1,354,769 1,290,974 1,306,067 1,274,480 1,233,773 1,194,197 1,082,942 16.08%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 64,101 - - - 36,098 -
Div Payout % - - 43.55% - - - 45.41% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,354,769 1,290,974 1,306,067 1,274,480 1,233,773 1,194,197 1,082,942 16.08%
NOSH 801,638 801,847 801,268 801,559 801,151 801,474 721,961 7.22%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 31.21% 38.58% 29.07% 29.78% 31.28% 26.40% 19.58% -
ROE 14.22% 15.33% 11.27% 12.69% 12.52% 10.01% 7.34% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 77.16 64.03 63.19 67.75 61.63 56.52 56.34 23.30%
EPS 24.04 24.68 18.37 20.17 19.28 14.92 11.01 68.22%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 5.00 -
NAPS 1.69 1.61 1.63 1.59 1.54 1.49 1.50 8.26%
Adjusted Per Share Value based on latest NOSH - 800,818
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 70.25 58.30 57.49 61.67 56.07 51.45 46.19 32.21%
EPS 21.88 22.47 16.72 18.36 17.54 13.58 9.03 80.30%
DPS 0.00 0.00 7.28 0.00 0.00 0.00 4.10 -
NAPS 1.5385 1.466 1.4832 1.4473 1.4011 1.3561 1.2298 16.08%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.49 2.76 2.95 2.98 2.46 2.40 2.55 -
P/RPS 3.23 4.31 4.67 4.40 3.99 4.25 4.53 -20.17%
P/EPS 10.36 11.18 16.06 14.77 12.76 16.09 23.16 -41.48%
EY 9.65 8.94 6.23 6.77 7.84 6.22 4.32 70.79%
DY 0.00 0.00 2.71 0.00 0.00 0.00 1.96 -
P/NAPS 1.47 1.71 1.81 1.87 1.60 1.61 1.70 -9.22%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 27/05/11 23/02/11 23/11/10 25/08/10 26/05/10 -
Price 2.64 2.58 2.83 2.88 2.89 2.50 2.40 -
P/RPS 3.42 4.03 4.48 4.25 4.69 4.42 4.26 -13.60%
P/EPS 10.98 10.45 15.41 14.28 14.99 16.76 21.80 -36.66%
EY 9.11 9.57 6.49 7.00 6.67 5.97 4.59 57.86%
DY 0.00 0.00 2.83 0.00 0.00 0.00 2.08 -
P/NAPS 1.56 1.60 1.74 1.81 1.88 1.68 1.60 -1.67%

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