[IJMPLNT] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -0.27%
YoY- 26.48%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 571,741 590,434 554,682 568,680 521,380 506,284 509,321 8.01%
PBT 178,036 215,247 233,550 221,823 223,635 196,016 189,116 -3.94%
Tax -48,353 -57,821 -57,208 -55,337 -56,817 -48,822 -52,092 -4.84%
NP 129,683 157,426 176,342 166,486 166,818 147,194 137,024 -3.60%
-
NP to SH 129,732 157,313 176,162 166,319 166,772 147,193 137,018 -3.58%
-
Tax Rate 27.16% 26.86% 24.49% 24.95% 25.41% 24.91% 27.54% -
Total Cost 442,058 433,008 378,340 402,194 354,562 359,090 372,297 12.14%
-
Net Worth 1,323,203 1,389,504 1,395,314 1,354,397 1,290,974 1,307,885 1,273,300 2.59%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 80,318 80,318 64,190 64,190 64,190 64,190 40,158 58.80%
Div Payout % 61.91% 51.06% 36.44% 38.59% 38.49% 43.61% 29.31% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,323,203 1,389,504 1,395,314 1,354,397 1,290,974 1,307,885 1,273,300 2.59%
NOSH 801,941 803,181 801,904 801,418 801,847 802,383 800,818 0.09%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 22.68% 26.66% 31.79% 29.28% 32.00% 29.07% 26.90% -
ROE 9.80% 11.32% 12.63% 12.28% 12.92% 11.25% 10.76% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 71.29 73.51 69.17 70.96 65.02 63.10 63.60 7.91%
EPS 16.18 19.59 21.97 20.75 20.80 18.34 17.11 -3.66%
DPS 10.00 10.00 8.00 8.00 8.00 8.00 5.00 58.80%
NAPS 1.65 1.73 1.74 1.69 1.61 1.63 1.59 2.50%
Adjusted Per Share Value based on latest NOSH - 801,418
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 64.93 67.05 62.99 64.58 59.21 57.49 57.84 8.02%
EPS 14.73 17.86 20.01 18.89 18.94 16.72 15.56 -3.59%
DPS 9.12 9.12 7.29 7.29 7.29 7.29 4.56 58.80%
NAPS 1.5026 1.5779 1.5845 1.5381 1.466 1.4853 1.446 2.59%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.23 3.30 2.82 2.49 2.76 2.95 2.98 -
P/RPS 4.53 4.49 4.08 3.51 4.24 4.68 4.69 -2.28%
P/EPS 19.97 16.85 12.84 12.00 13.27 16.08 17.42 9.54%
EY 5.01 5.94 7.79 8.33 7.54 6.22 5.74 -8.67%
DY 3.10 3.03 2.84 3.21 2.90 2.71 1.68 50.49%
P/NAPS 1.96 1.91 1.62 1.47 1.71 1.81 1.87 3.18%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 22/02/12 25/11/11 24/08/11 27/05/11 23/02/11 -
Price 3.56 3.00 3.40 2.64 2.58 2.83 2.88 -
P/RPS 4.99 4.08 4.92 3.72 3.97 4.49 4.53 6.66%
P/EPS 22.01 15.32 15.48 12.72 12.40 15.43 16.83 19.60%
EY 4.54 6.53 6.46 7.86 8.06 6.48 5.94 -16.41%
DY 2.81 3.33 2.35 3.03 3.10 2.83 1.74 37.68%
P/NAPS 2.16 1.73 1.95 1.56 1.60 1.74 1.81 12.52%

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