[IJMPLNT] YoY Annualized Quarter 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- -2.62%
YoY- 24.76%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 702,996 567,296 482,240 618,568 493,776 367,628 621,888 2.06%
PBT 131,020 -1,858 163,856 258,534 206,920 70,350 213,926 -7.84%
Tax -32,296 -5,850 -38,790 -65,486 -52,456 -19,536 -52,548 -7.78%
NP 98,724 -7,708 125,066 193,048 154,464 50,814 161,378 -7.86%
-
NP to SH 106,436 11,436 125,934 192,714 154,462 50,446 161,374 -6.69%
-
Tax Rate 24.65% - 23.67% 25.33% 25.35% 27.77% 24.56% -
Total Cost 604,272 575,004 357,174 425,520 339,312 316,814 460,510 4.63%
-
Net Worth 1,385,460 1,280,509 1,339,552 1,354,769 1,233,773 815,094 792,804 9.74%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,385,460 1,280,509 1,339,552 1,354,769 1,233,773 815,094 792,804 9.74%
NOSH 814,977 805,352 802,127 801,638 801,151 641,806 639,358 4.12%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 14.04% -1.36% 25.93% 31.21% 31.28% 13.82% 25.95% -
ROE 7.68% 0.89% 9.40% 14.22% 12.52% 6.19% 20.35% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 86.26 70.44 60.12 77.16 61.63 57.28 97.27 -1.98%
EPS 13.06 1.42 15.70 24.04 19.28 7.86 25.24 -10.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.59 1.67 1.69 1.54 1.27 1.24 5.39%
Adjusted Per Share Value based on latest NOSH - 801,418
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 79.83 64.42 54.76 70.25 56.07 41.75 70.62 2.06%
EPS 12.09 1.30 14.30 21.88 17.54 5.73 18.33 -6.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5733 1.4542 1.5212 1.5385 1.4011 0.9256 0.9003 9.74%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.65 2.96 3.44 2.49 2.46 2.80 1.81 -
P/RPS 4.23 4.20 5.72 3.23 3.99 4.89 1.86 14.66%
P/EPS 27.95 208.45 21.91 10.36 12.76 35.62 7.17 25.43%
EY 3.58 0.48 4.56 9.65 7.84 2.81 13.94 -20.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.86 2.06 1.47 1.60 2.20 1.46 6.65%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 26/11/13 28/11/12 25/11/11 23/11/10 24/11/09 25/11/08 -
Price 3.56 3.35 2.91 2.64 2.89 2.47 1.82 -
P/RPS 4.13 4.76 4.84 3.42 4.69 4.31 1.87 14.11%
P/EPS 27.26 235.92 18.54 10.98 14.99 31.42 7.21 24.80%
EY 3.67 0.42 5.40 9.11 6.67 3.18 13.87 -19.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.11 1.74 1.56 1.88 1.94 1.47 6.03%

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