[IJMPLNT] QoQ 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- -6.95%
YoY- 14.33%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
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 180,933 128,351 98,970 160,426 133,633 113,255 102,007 46.47%
PBT 62,880 66,387 32,726 59,830 64,692 38,768 25,826 80.88%
Tax -15,876 -16,867 -6,811 -15,783 -17,356 -8,872 -10,081 35.32%
NP 47,004 49,520 25,915 44,047 47,336 29,896 15,745 107.19%
-
NP to SH 46,883 49,474 25,917 44,045 47,336 29,895 15,742 106.86%
-
Tax Rate 25.25% 25.41% 20.81% 26.38% 26.83% 22.88% 39.03% -
Total Cost 133,929 78,831 73,055 116,379 86,297 83,359 86,262 34.04%
-
Net Worth 1,354,397 1,290,974 1,307,885 1,273,300 1,233,459 1,194,197 1,204,744 8.11%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 64,190 - - - 40,158 -
Div Payout % - - 247.68% - - - 255.10% -
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 1,354,397 1,290,974 1,307,885 1,273,300 1,233,459 1,194,197 1,204,744 8.11%
NOSH 801,418 801,847 802,383 800,818 800,947 801,474 803,163 -0.14%
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 25.98% 38.58% 26.18% 27.46% 35.42% 26.40% 15.44% -
ROE 3.46% 3.83% 1.98% 3.46% 3.84% 2.50% 1.31% -
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 22.58 16.01 12.33 20.03 16.68 14.13 12.70 46.71%
EPS 5.85 6.17 3.23 5.50 5.91 3.73 1.96 107.16%
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 20.55 14.58 11.24 18.22 15.18 12.86 11.58 46.52%
EPS 5.32 5.62 2.94 5.00 5.38 3.39 1.79 106.57%
DPS 0.00 0.00 7.29 0.00 0.00 0.00 4.56 -
NAPS 1.5381 1.466 1.4853 1.446 1.4007 1.3561 1.3681 8.11%
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 11.03 17.24 23.92 14.88 14.74 16.98 20.08 -32.90%
P/EPS 42.56 44.73 91.33 54.18 41.62 64.34 130.10 -52.49%
EY 2.35 2.24 1.09 1.85 2.40 1.55 0.77 110.26%
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 11.69 16.12 22.94 14.38 17.32 17.69 18.90 -27.38%
P/EPS 45.13 41.82 87.62 52.36 48.90 67.02 122.45 -48.56%
EY 2.22 2.39 1.14 1.91 2.04 1.49 0.82 94.13%
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