[IJMPLNT] QoQ Cumulative 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- 57.03%
YoY- 90.25%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 309,284 128,351 506,284 407,314 246,888 113,255 406,745 -16.67%
PBT 129,267 66,387 196,016 163,290 103,460 38,768 112,632 9.60%
Tax -32,743 -16,867 -48,822 -42,011 -26,228 -8,872 -32,973 -0.46%
NP 96,524 49,520 147,194 121,279 77,232 29,896 79,659 13.64%
-
NP to SH 96,357 49,474 147,193 121,276 77,231 29,895 79,488 13.67%
-
Tax Rate 25.33% 25.41% 24.91% 25.73% 25.35% 22.88% 29.27% -
Total Cost 212,760 78,831 359,090 286,035 169,656 83,359 327,086 -24.90%
-
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 7.11% 3.83% 11.27% 9.52% 6.26% 2.50% 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 38.58 16.01 63.19 50.82 30.82 14.13 56.34 -22.29%
EPS 12.02 6.17 18.37 15.13 9.64 3.73 11.01 6.02%
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 35.12 14.58 57.49 46.26 28.04 12.86 46.19 -16.68%
EPS 10.94 5.62 16.72 13.77 8.77 3.39 9.03 13.63%
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 6.45 17.24 4.67 5.86 7.98 16.98 4.53 26.53%
P/EPS 20.72 44.73 16.06 19.70 25.52 64.34 23.16 -7.14%
EY 4.83 2.24 6.23 5.08 3.92 1.55 4.32 7.71%
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 6.84 16.12 4.48 5.67 9.38 17.69 4.26 37.07%
P/EPS 21.96 41.82 15.41 19.04 29.98 67.02 21.80 0.48%
EY 4.55 2.39 6.49 5.25 3.34 1.49 4.59 -0.58%
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