[IJMPLNT] QoQ Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 94.76%
YoY- 24.76%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 109,658 590,434 455,712 309,284 128,351 506,284 407,314 -58.33%
PBT 29,176 215,247 200,824 129,267 66,387 196,016 163,290 -68.31%
Tax -7,399 -57,821 -50,397 -32,743 -16,867 -48,822 -42,011 -68.61%
NP 21,777 157,426 150,427 96,524 49,520 147,194 121,279 -68.20%
-
NP to SH 21,893 157,313 150,245 96,357 49,474 147,193 121,276 -68.09%
-
Tax Rate 25.36% 26.86% 25.10% 25.33% 25.41% 24.91% 25.73% -
Total Cost 87,881 433,008 305,285 212,760 78,831 359,090 286,035 -54.50%
-
Net Worth 1,323,203 1,387,112 1,395,017 1,354,769 1,290,974 1,306,067 1,274,480 2.53%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 80,179 - - - 64,101 - -
Div Payout % - 50.97% - - - 43.55% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,323,203 1,387,112 1,395,017 1,354,769 1,290,974 1,306,067 1,274,480 2.53%
NOSH 801,941 801,799 801,734 801,638 801,847 801,268 801,559 0.03%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 19.86% 26.66% 33.01% 31.21% 38.58% 29.07% 29.78% -
ROE 1.65% 11.34% 10.77% 7.11% 3.83% 11.27% 9.52% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.67 73.64 56.84 38.58 16.01 63.19 50.82 -58.36%
EPS 2.73 19.62 18.74 12.02 6.17 18.37 15.13 -68.10%
DPS 0.00 10.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.65 1.73 1.74 1.69 1.61 1.63 1.59 2.50%
Adjusted Per Share Value based on latest NOSH - 801,418
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.45 67.05 51.75 35.12 14.58 57.49 46.26 -58.34%
EPS 2.49 17.86 17.06 10.94 5.62 16.72 13.77 -68.05%
DPS 0.00 9.11 0.00 0.00 0.00 7.28 0.00 -
NAPS 1.5026 1.5752 1.5842 1.5385 1.466 1.4832 1.4473 2.53%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.23 3.30 2.82 2.49 2.76 2.95 2.98 -
P/RPS 23.62 4.48 4.96 6.45 17.24 4.67 5.86 153.48%
P/EPS 118.32 16.82 15.05 20.72 44.73 16.06 19.70 230.77%
EY 0.85 5.95 6.65 4.83 2.24 6.23 5.08 -69.66%
DY 0.00 3.03 0.00 0.00 0.00 2.71 0.00 -
P/NAPS 1.96 1.91 1.62 1.47 1.71 1.81 1.87 3.18%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 22/02/12 25/11/11 24/08/11 27/05/11 23/02/11 -
Price 3.56 3.00 3.40 2.64 2.58 2.83 2.88 -
P/RPS 26.03 4.07 5.98 6.84 16.12 4.48 5.67 176.48%
P/EPS 130.40 15.29 18.14 21.96 41.82 15.41 19.04 261.06%
EY 0.77 6.54 5.51 4.55 2.39 6.49 5.25 -72.22%
DY 0.00 3.33 0.00 0.00 0.00 2.83 0.00 -
P/NAPS 2.16 1.73 1.95 1.56 1.60 1.74 1.81 12.52%

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