[IJMPLNT] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -86.08%
YoY- -55.75%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 486,277 351,161 241,120 109,658 590,434 455,712 309,284 35.17%
PBT 156,613 127,153 81,928 29,176 215,247 200,824 129,267 13.63%
Tax -38,165 -30,576 -19,395 -7,399 -57,821 -50,397 -32,743 10.74%
NP 118,448 96,577 62,533 21,777 157,426 150,427 96,524 14.60%
-
NP to SH 119,571 97,372 62,967 21,893 157,313 150,245 96,357 15.46%
-
Tax Rate 24.37% 24.05% 23.67% 25.36% 26.86% 25.10% 25.33% -
Total Cost 367,829 254,584 178,587 87,881 433,008 305,285 212,760 43.99%
-
Net Worth 1,395,395 1,370,420 1,339,552 1,323,203 1,387,112 1,395,017 1,354,769 1.98%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 56,136 - - - 80,179 - - -
Div Payout % 46.95% - - - 50.97% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,395,395 1,370,420 1,339,552 1,323,203 1,387,112 1,395,017 1,354,769 1.98%
NOSH 801,951 801,415 802,127 801,941 801,799 801,734 801,638 0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 24.36% 27.50% 25.93% 19.86% 26.66% 33.01% 31.21% -
ROE 8.57% 7.11% 4.70% 1.65% 11.34% 10.77% 7.11% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 60.64 43.82 30.06 13.67 73.64 56.84 38.58 35.14%
EPS 14.91 12.15 7.85 2.73 19.62 18.74 12.02 15.43%
DPS 7.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.74 1.71 1.67 1.65 1.73 1.74 1.69 1.96%
Adjusted Per Share Value based on latest NOSH - 801,941
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 55.22 39.88 27.38 12.45 67.05 51.75 35.12 35.17%
EPS 13.58 11.06 7.15 2.49 17.86 17.06 10.94 15.48%
DPS 6.37 0.00 0.00 0.00 9.11 0.00 0.00 -
NAPS 1.5846 1.5563 1.5212 1.5026 1.5752 1.5842 1.5385 1.98%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.00 2.98 3.44 3.23 3.30 2.82 2.49 -
P/RPS 4.95 6.80 11.44 23.62 4.48 4.96 6.45 -16.16%
P/EPS 20.12 24.53 43.82 118.32 16.82 15.05 20.72 -1.93%
EY 4.97 4.08 2.28 0.85 5.95 6.65 4.83 1.92%
DY 2.33 0.00 0.00 0.00 3.03 0.00 0.00 -
P/NAPS 1.72 1.74 2.06 1.96 1.91 1.62 1.47 11.02%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 26/02/13 28/11/12 28/08/12 29/05/12 22/02/12 25/11/11 -
Price 3.00 2.80 2.91 3.56 3.00 3.40 2.64 -
P/RPS 4.95 6.39 9.68 26.03 4.07 5.98 6.84 -19.37%
P/EPS 20.12 23.05 37.07 130.40 15.29 18.14 21.96 -5.66%
EY 4.97 4.34 2.70 0.77 6.54 5.51 4.55 6.05%
DY 2.33 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 1.72 1.64 1.74 2.16 1.73 1.95 1.56 6.71%

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