[IJMPLNT] QoQ TTM Result on 30-Sep-2010 [#2]

Stock

[IJMPLNT] IJM PLANTATIONS BHD

Announcement Date

23-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2011

Quarter

30-Sep-2010 [#2]

Profit Trend

QoQ- 29.55%

YoY- 94.17%

Quarter Report

IJMPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	521,380	506,284	509,321	469,819	425,723	406,745	383,733	22.74%
YoY %	2.98%	-0.60%	8.41%	10.36%	4.67%	6.00%	-	-
Horiz. %	135.87%	131.94%	132.73%	122.43%	110.94%	106.00%	100.00%	-
PBT	223,635	196,016	189,116	180,917	140,097	112,632	94,288	78.13%
YoY %	14.09%	3.65%	4.53%	29.14%	24.38%	19.46%	-	-
Horiz. %	237.18%	207.89%	200.57%	191.88%	148.58%	119.46%	100.00%	-
Tax	-56,817	-48,822	-52,092	-49,433	-38,518	-32,973	-21,875	89.28%
YoY %	-16.38%	6.28%	-5.38%	-28.34%	-16.82%	-50.73%	-	-
Horiz. %	259.73%	223.19%	238.13%	225.98%	176.08%	150.73%	100.00%	-
NP	166,818	147,194	137,024	131,484	101,579	79,659	72,413	74.69%
YoY %	13.33%	7.42%	4.21%	29.44%	27.52%	10.01%	-	-
Horiz. %	230.37%	203.27%	189.23%	181.58%	140.28%	110.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	166,772	147,193	137,018	131,496	101,502	79,488	72,244	74.93%
YoY %	13.30%	7.43%	4.20%	29.55%	27.69%	10.03%	-	-
Horiz. %	230.85%	203.74%	189.66%	182.02%	140.50%	110.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.41%	24.91%	27.54%	27.32%	27.49%	29.27%	23.20%	-
YoY %	2.01%	-9.55%	0.81%	-0.62%	-6.08%	26.16%	-	-
Horiz. %	109.53%	107.37%	118.71%	117.76%	118.49%	126.16%	100.00%	-
Total Cost	354,562	359,090	372,297	338,335	324,144	327,086	311,320	9.08%
YoY %	-1.26%	-3.55%	10.04%	4.38%	-0.90%	5.06%	-	-
Horiz. %	113.89%	115.34%	119.59%	108.68%	104.12%	105.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,290,974	1,307,885	1,273,300	1,233,459	1,194,197	1,204,744	1,096,423	11.53%
YoY %	-1.29%	2.72%	3.23%	3.29%	-0.88%	9.88%	-	-
Horiz. %	117.74%	119.29%	116.13%	112.50%	108.92%	109.88%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	64,190	64,190	40,158	40,158	40,158	40,158	51,115	16.44%
YoY %	0.00%	59.84%	0.00%	0.00%	0.00%	-21.44%	-	-
Horiz. %	125.58%	125.58%	78.56%	78.56%	78.56%	78.56%	100.00%	-
Div Payout %	38.49%	43.61%	29.31%	30.54%	39.56%	50.52%	70.75%	-
YoY %	-11.74%	48.79%	-4.03%	-22.80%	-21.69%	-28.59%	-	-
Horiz. %	54.40%	61.64%	41.43%	43.17%	55.92%	71.41%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	1,290,974	1,307,885	1,273,300	1,233,459	1,194,197	1,204,744	1,096,423	11.53%
YoY %	-1.29%	2.72%	3.23%	3.29%	-0.88%	9.88%	-	-
Horiz. %	117.74%	119.29%	116.13%	112.50%	108.92%	109.88%	100.00%	-
NOSH	801,847	802,383	800,818	800,947	801,474	803,163	740,826	5.43%
YoY %	-0.07%	0.20%	-0.02%	-0.07%	-0.21%	8.41%	-	-
Horiz. %	108.24%	108.31%	108.10%	108.12%	108.19%	108.41%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	32.00%	29.07%	26.90%	27.99%	23.86%	19.58%	18.87%	-
YoY %	10.08%	8.07%	-3.89%	17.31%	21.86%	3.76%	-	-
Horiz. %	169.58%	154.05%	142.55%	148.33%	126.44%	103.76%	100.00%	-
ROE	12.92%	11.25%	10.76%	10.66%	8.50%	6.60%	6.59%	-
YoY %	14.84%	4.55%	0.94%	25.41%	28.79%	0.15%	-	-
Horiz. %	196.05%	170.71%	163.28%	161.76%	128.98%	100.15%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	65.02	63.10	63.60	58.66	53.12	50.64	51.80	16.41%
YoY %	3.04%	-0.79%	8.42%	10.43%	4.90%	-2.24%	-	-
Horiz. %	125.52%	121.81%	122.78%	113.24%	102.55%	97.76%	100.00%	-
EPS	20.80	18.34	17.11	16.42	12.66	9.90	9.75	65.94%
YoY %	13.41%	7.19%	4.20%	29.70%	27.88%	1.54%	-	-
Horiz. %	213.33%	188.10%	175.49%	168.41%	129.85%	101.54%	100.00%	-
DPS	8.00	8.00	5.00	5.01	5.01	5.00	6.90	10.39%
YoY %	0.00%	60.00%	-0.20%	0.00%	0.20%	-27.54%	-	-
Horiz. %	115.94%	115.94%	72.46%	72.61%	72.61%	72.46%	100.00%	-
NAPS	1.61	1.63	1.59	1.54	1.49	1.50	1.48	5.78%
YoY %	-1.23%	2.52%	3.25%	3.36%	-0.67%	1.35%	-	-
Horiz. %	108.78%	110.14%	107.43%	104.05%	100.68%	101.35%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 800,947
RPS	59.21	57.49	57.84	53.35	48.35	46.19	43.58	22.73%
YoY %	2.99%	-0.61%	8.42%	10.34%	4.68%	5.99%	-	-
Horiz. %	135.87%	131.92%	132.72%	122.42%	110.95%	105.99%	100.00%	-
EPS	18.94	16.72	15.56	14.93	11.53	9.03	8.20	75.00%
YoY %	13.28%	7.46%	4.22%	29.49%	27.69%	10.12%	-	-
Horiz. %	230.98%	203.90%	189.76%	182.07%	140.61%	110.12%	100.00%	-
DPS	7.29	7.29	4.56	4.56	4.56	4.56	5.80	16.51%
YoY %	0.00%	59.87%	0.00%	0.00%	0.00%	-21.38%	-	-
Horiz. %	125.69%	125.69%	78.62%	78.62%	78.62%	78.62%	100.00%	-
NAPS	1.466	1.4853	1.446	1.4007	1.3561	1.3681	1.2451	11.53%
YoY %	-1.30%	2.72%	3.23%	3.29%	-0.88%	9.88%	-	-
Horiz. %	117.74%	119.29%	116.14%	112.50%	108.91%	109.88%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	2.76	2.95	2.98	2.46	2.40	2.55	2.48	-
P/RPS	4.24	4.68	4.69	4.19	4.52	5.04	4.79	-7.82%
YoY %	-9.40%	-0.21%	11.93%	-7.30%	-10.32%	5.22%	-	-
Horiz. %	88.52%	97.70%	97.91%	87.47%	94.36%	105.22%	100.00%	-
P/EPS	13.27	16.08	17.42	14.98	18.95	25.77	25.43	-35.26%
YoY %	-17.48%	-7.69%	16.29%	-20.95%	-26.46%	1.34%	-	-
Horiz. %	52.18%	63.23%	68.50%	58.91%	74.52%	101.34%	100.00%	-
EY	7.54	6.22	5.74	6.67	5.28	3.88	3.93	54.58%
YoY %	21.22%	8.36%	-13.94%	26.33%	36.08%	-1.27%	-	-
Horiz. %	191.86%	158.27%	146.06%	169.72%	134.35%	98.73%	100.00%	-
DY	2.90	2.71	1.68	2.04	2.09	1.96	2.78	2.86%
YoY %	7.01%	61.31%	-17.65%	-2.39%	6.63%	-29.50%	-	-
Horiz. %	104.32%	97.48%	60.43%	73.38%	75.18%	70.50%	100.00%	-
P/NAPS	1.71	1.81	1.87	1.60	1.61	1.70	1.68	1.19%
YoY %	-5.52%	-3.21%	16.87%	-0.62%	-5.29%	1.19%	-	-
Horiz. %	101.79%	107.74%	111.31%	95.24%	95.83%	101.19%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	27/05/11	23/02/11	23/11/10	25/08/10	26/05/10	25/02/10	-
Price	2.58	2.83	2.88	2.89	2.50	2.40	2.45	-
P/RPS	3.97	4.49	4.53	4.93	4.71	4.74	4.73	-11.04%
YoY %	-11.58%	-0.88%	-8.11%	4.67%	-0.63%	0.21%	-	-
Horiz. %	83.93%	94.93%	95.77%	104.23%	99.58%	100.21%	100.00%	-
P/EPS	12.40	15.43	16.83	17.60	19.74	24.25	25.12	-37.62%
YoY %	-19.64%	-8.32%	-4.38%	-10.84%	-18.60%	-3.46%	-	-
Horiz. %	49.36%	61.43%	67.00%	70.06%	78.58%	96.54%	100.00%	-
EY	8.06	6.48	5.94	5.68	5.07	4.12	3.98	60.27%
YoY %	24.38%	9.09%	4.58%	12.03%	23.06%	3.52%	-	-
Horiz. %	202.51%	162.81%	149.25%	142.71%	127.39%	103.52%	100.00%	-
DY	3.10	2.83	1.74	1.73	2.00	2.08	2.82	6.53%
YoY %	9.54%	62.64%	0.58%	-13.50%	-3.85%	-26.24%	-	-
Horiz. %	109.93%	100.35%	61.70%	61.35%	70.92%	73.76%	100.00%	-
P/NAPS	1.60	1.74	1.81	1.88	1.68	1.60	1.66	-2.43%
YoY %	-8.05%	-3.87%	-3.72%	11.90%	5.00%	-3.61%	-	-
Horiz. %	96.39%	104.82%	109.04%	113.25%	101.20%	96.39%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos