[IJMPLNT] QoQ Quarter Result on 31-Dec-2011 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 14.94%
YoY- 22.35%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 131,462 109,658 134,722 146,428 180,933 128,351 98,970 20.77%
PBT 52,752 29,176 14,423 71,557 62,880 66,387 32,726 37.35%
Tax -11,996 -7,399 -7,424 -17,654 -15,876 -16,867 -6,811 45.69%
NP 40,756 21,777 6,999 53,903 47,004 49,520 25,915 35.12%
-
NP to SH 41,074 21,893 7,068 53,888 46,883 49,474 25,917 35.81%
-
Tax Rate 22.74% 25.36% 51.47% 24.67% 25.25% 25.41% 20.81% -
Total Cost 90,706 87,881 127,723 92,525 133,929 78,831 73,055 15.47%
-
Net Worth 1,339,718 1,323,203 1,389,504 1,395,314 1,354,397 1,290,974 1,307,885 1.61%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 80,318 - - - 64,190 -
Div Payout % - - 1,136.36% - - - 247.68% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,339,718 1,323,203 1,389,504 1,395,314 1,354,397 1,290,974 1,307,885 1.61%
NOSH 802,226 801,941 803,181 801,904 801,418 801,847 802,383 -0.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 31.00% 19.86% 5.20% 36.81% 25.98% 38.58% 26.18% -
ROE 3.07% 1.65% 0.51% 3.86% 3.46% 3.83% 1.98% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 16.39 13.67 16.77 18.26 22.58 16.01 12.33 20.83%
EPS 5.12 2.73 0.88 6.72 5.85 6.17 3.23 35.83%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 8.00 -
NAPS 1.67 1.65 1.73 1.74 1.69 1.61 1.63 1.62%
Adjusted Per Share Value based on latest NOSH - 801,904
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 14.93 12.45 15.30 16.63 20.55 14.58 11.24 20.77%
EPS 4.66 2.49 0.80 6.12 5.32 5.62 2.94 35.82%
DPS 0.00 0.00 9.12 0.00 0.00 0.00 7.29 -
NAPS 1.5214 1.5026 1.5779 1.5845 1.5381 1.466 1.4853 1.60%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.44 3.23 3.30 2.82 2.49 2.76 2.95 -
P/RPS 20.99 23.62 19.67 15.44 11.03 17.24 23.92 -8.32%
P/EPS 67.19 118.32 375.00 41.96 42.56 44.73 91.33 -18.46%
EY 1.49 0.85 0.27 2.38 2.35 2.24 1.09 23.10%
DY 0.00 0.00 3.03 0.00 0.00 0.00 2.71 -
P/NAPS 2.06 1.96 1.91 1.62 1.47 1.71 1.81 8.98%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 29/05/12 22/02/12 25/11/11 24/08/11 27/05/11 -
Price 2.91 3.56 3.00 3.40 2.64 2.58 2.83 -
P/RPS 17.76 26.03 17.89 18.62 11.69 16.12 22.94 -15.64%
P/EPS 56.84 130.40 340.91 50.60 45.13 41.82 87.62 -25.00%
EY 1.76 0.77 0.29 1.98 2.22 2.39 1.14 33.47%
DY 0.00 0.00 3.33 0.00 0.00 0.00 2.83 -
P/NAPS 1.74 2.16 1.73 1.95 1.56 1.60 1.74 0.00%

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