[IJMPLNT] QoQ Cumulative 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- -66.39%
YoY- 65.49%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 590,434 455,712 309,284 128,351 506,284 407,314 246,888 78.73%
PBT 215,247 200,824 129,267 66,387 196,016 163,290 103,460 62.89%
Tax -57,821 -50,397 -32,743 -16,867 -48,822 -42,011 -26,228 69.30%
NP 157,426 150,427 96,524 49,520 147,194 121,279 77,232 60.69%
-
NP to SH 157,313 150,245 96,357 49,474 147,193 121,276 77,231 60.61%
-
Tax Rate 26.86% 25.10% 25.33% 25.41% 24.91% 25.73% 25.35% -
Total Cost 433,008 305,285 212,760 78,831 359,090 286,035 169,656 86.65%
-
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% 10.77% 7.11% 3.83% 11.27% 9.52% 6.26% -
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 56.84 38.58 16.01 63.19 50.82 30.82 78.63%
EPS 19.62 18.74 12.02 6.17 18.37 15.13 9.64 60.53%
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 51.75 35.12 14.58 57.49 46.26 28.04 78.72%
EPS 17.86 17.06 10.94 5.62 16.72 13.77 8.77 60.59%
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 4.96 6.45 17.24 4.67 5.86 7.98 -31.92%
P/EPS 16.82 15.05 20.72 44.73 16.06 19.70 25.52 -24.24%
EY 5.95 6.65 4.83 2.24 6.23 5.08 3.92 32.04%
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 5.98 6.84 16.12 4.48 5.67 9.38 -42.65%
P/EPS 15.29 18.14 21.96 41.82 15.41 19.04 29.98 -36.14%
EY 6.54 5.51 4.55 2.39 6.49 5.25 3.34 56.45%
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