[IJMPLNT] QoQ TTM Result on 31-Mar-2011 [#4]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 7.43%
YoY- 85.18%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 554,682 568,680 521,380 506,284 509,321 469,819 425,723 19.23%
PBT 233,550 221,823 223,635 196,016 189,116 180,917 140,097 40.46%
Tax -57,208 -55,337 -56,817 -48,822 -52,092 -49,433 -38,518 30.08%
NP 176,342 166,486 166,818 147,194 137,024 131,484 101,579 44.29%
-
NP to SH 176,162 166,319 166,772 147,193 137,018 131,496 101,502 44.27%
-
Tax Rate 24.49% 24.95% 25.41% 24.91% 27.54% 27.32% 27.49% -
Total Cost 378,340 402,194 354,562 359,090 372,297 338,335 324,144 10.82%
-
Net Worth 1,395,314 1,354,397 1,290,974 1,307,885 1,273,300 1,233,459 1,194,197 10.90%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 64,190 64,190 64,190 64,190 40,158 40,158 40,158 36.59%
Div Payout % 36.44% 38.59% 38.49% 43.61% 29.31% 30.54% 39.56% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,395,314 1,354,397 1,290,974 1,307,885 1,273,300 1,233,459 1,194,197 10.90%
NOSH 801,904 801,418 801,847 802,383 800,818 800,947 801,474 0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 31.79% 29.28% 32.00% 29.07% 26.90% 27.99% 23.86% -
ROE 12.63% 12.28% 12.92% 11.25% 10.76% 10.66% 8.50% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 69.17 70.96 65.02 63.10 63.60 58.66 53.12 19.18%
EPS 21.97 20.75 20.80 18.34 17.11 16.42 12.66 44.26%
DPS 8.00 8.00 8.00 8.00 5.00 5.01 5.01 36.49%
NAPS 1.74 1.69 1.61 1.63 1.59 1.54 1.49 10.86%
Adjusted Per Share Value based on latest NOSH - 802,383
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 62.99 64.58 59.21 57.49 57.84 53.35 48.35 19.22%
EPS 20.01 18.89 18.94 16.72 15.56 14.93 11.53 44.26%
DPS 7.29 7.29 7.29 7.29 4.56 4.56 4.56 36.60%
NAPS 1.5845 1.5381 1.466 1.4853 1.446 1.4007 1.3561 10.90%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.82 2.49 2.76 2.95 2.98 2.46 2.40 -
P/RPS 4.08 3.51 4.24 4.68 4.69 4.19 4.52 -6.58%
P/EPS 12.84 12.00 13.27 16.08 17.42 14.98 18.95 -22.80%
EY 7.79 8.33 7.54 6.22 5.74 6.67 5.28 29.50%
DY 2.84 3.21 2.90 2.71 1.68 2.04 2.09 22.61%
P/NAPS 1.62 1.47 1.71 1.81 1.87 1.60 1.61 0.41%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 25/11/11 24/08/11 27/05/11 23/02/11 23/11/10 25/08/10 -
Price 3.40 2.64 2.58 2.83 2.88 2.89 2.50 -
P/RPS 4.92 3.72 3.97 4.49 4.53 4.93 4.71 2.94%
P/EPS 15.48 12.72 12.40 15.43 16.83 17.60 19.74 -14.92%
EY 6.46 7.86 8.06 6.48 5.94 5.68 5.07 17.47%
DY 2.35 3.03 3.10 2.83 1.74 1.73 2.00 11.31%
P/NAPS 1.95 1.56 1.60 1.74 1.81 1.88 1.68 10.41%

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