[IJMPLNT] QoQ TTM 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- 4.2%
YoY- 89.66%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 568,680 521,380 506,284 509,321 469,819 425,723 406,745 25.00%
PBT 221,823 223,635 196,016 189,116 180,917 140,097 112,632 57.05%
Tax -55,337 -56,817 -48,822 -52,092 -49,433 -38,518 -32,973 41.17%
NP 166,486 166,818 147,194 137,024 131,484 101,579 79,659 63.39%
-
NP to SH 166,319 166,772 147,193 137,018 131,496 101,502 79,488 63.51%
-
Tax Rate 24.95% 25.41% 24.91% 27.54% 27.32% 27.49% 29.27% -
Total Cost 402,194 354,562 359,090 372,297 338,335 324,144 327,086 14.76%
-
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 64,190 64,190 40,158 40,158 40,158 40,158 36.66%
Div Payout % 38.59% 38.49% 43.61% 29.31% 30.54% 39.56% 50.52% -
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 29.28% 32.00% 29.07% 26.90% 27.99% 23.86% 19.58% -
ROE 12.28% 12.92% 11.25% 10.76% 10.66% 8.50% 6.60% -
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 70.96 65.02 63.10 63.60 58.66 53.12 50.64 25.19%
EPS 20.75 20.80 18.34 17.11 16.42 12.66 9.90 63.70%
DPS 8.00 8.00 8.00 5.00 5.01 5.01 5.00 36.75%
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 64.58 59.21 57.49 57.84 53.35 48.35 46.19 25.01%
EPS 18.89 18.94 16.72 15.56 14.93 11.53 9.03 63.49%
DPS 7.29 7.29 7.29 4.56 4.56 4.56 4.56 36.68%
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 3.51 4.24 4.68 4.69 4.19 4.52 5.04 -21.41%
P/EPS 12.00 13.27 16.08 17.42 14.98 18.95 25.77 -39.89%
EY 8.33 7.54 6.22 5.74 6.67 5.28 3.88 66.34%
DY 3.21 2.90 2.71 1.68 2.04 2.09 1.96 38.90%
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 3.72 3.97 4.49 4.53 4.93 4.71 4.74 -14.90%
P/EPS 12.72 12.40 15.43 16.83 17.60 19.74 24.25 -34.93%
EY 7.86 8.06 6.48 5.94 5.68 5.07 4.12 53.76%
DY 3.03 3.10 2.83 1.74 1.73 2.00 2.08 28.47%
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