[IJMPLNT] QoQ Quarter Result on 31-Mar-2012 [#4]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -86.88%
YoY- -72.73%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 110,041 131,462 109,658 134,722 146,428 180,933 128,351 -9.71%
PBT 45,225 52,752 29,176 14,423 71,557 62,880 66,387 -22.48%
Tax -11,181 -11,996 -7,399 -7,424 -17,654 -15,876 -16,867 -23.87%
NP 34,044 40,756 21,777 6,999 53,903 47,004 49,520 -22.01%
-
NP to SH 34,405 41,074 21,893 7,068 53,888 46,883 49,474 -21.42%
-
Tax Rate 24.72% 22.74% 25.36% 51.47% 24.67% 25.25% 25.41% -
Total Cost 75,997 90,706 87,881 127,723 92,525 133,929 78,831 -2.40%
-
Net Worth 1,371,388 1,339,718 1,323,203 1,389,504 1,395,314 1,354,397 1,290,974 4.09%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 80,318 - - - -
Div Payout % - - - 1,136.36% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,371,388 1,339,718 1,323,203 1,389,504 1,395,314 1,354,397 1,290,974 4.09%
NOSH 801,981 802,226 801,941 803,181 801,904 801,418 801,847 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 30.94% 31.00% 19.86% 5.20% 36.81% 25.98% 38.58% -
ROE 2.51% 3.07% 1.65% 0.51% 3.86% 3.46% 3.83% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.72 16.39 13.67 16.77 18.26 22.58 16.01 -9.73%
EPS 4.29 5.12 2.73 0.88 6.72 5.85 6.17 -21.42%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.71 1.67 1.65 1.73 1.74 1.69 1.61 4.08%
Adjusted Per Share Value based on latest NOSH - 803,181
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.50 14.93 12.45 15.30 16.63 20.55 14.58 -9.71%
EPS 3.91 4.66 2.49 0.80 6.12 5.32 5.62 -21.39%
DPS 0.00 0.00 0.00 9.12 0.00 0.00 0.00 -
NAPS 1.5574 1.5214 1.5026 1.5779 1.5845 1.5381 1.466 4.09%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.98 3.44 3.23 3.30 2.82 2.49 2.76 -
P/RPS 21.72 20.99 23.62 19.67 15.44 11.03 17.24 16.56%
P/EPS 69.46 67.19 118.32 375.00 41.96 42.56 44.73 33.91%
EY 1.44 1.49 0.85 0.27 2.38 2.35 2.24 -25.41%
DY 0.00 0.00 0.00 3.03 0.00 0.00 0.00 -
P/NAPS 1.74 2.06 1.96 1.91 1.62 1.47 1.71 1.16%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 28/08/12 29/05/12 22/02/12 25/11/11 24/08/11 -
Price 2.80 2.91 3.56 3.00 3.40 2.64 2.58 -
P/RPS 20.41 17.76 26.03 17.89 18.62 11.69 16.12 16.95%
P/EPS 65.27 56.84 130.40 340.91 50.60 45.13 41.82 34.36%
EY 1.53 1.76 0.77 0.29 1.98 2.22 2.39 -25.62%
DY 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 1.64 1.74 2.16 1.73 1.95 1.56 1.60 1.65%

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