[IJMPLNT] YoY Cumulative 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- 94.76%
YoY- 24.76%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 351,498 283,648 241,120 309,284 246,888 183,814 310,944 2.06%
PBT 65,510 -929 81,928 129,267 103,460 35,175 106,963 -7.84%
Tax -16,148 -2,925 -19,395 -32,743 -26,228 -9,768 -26,274 -7.78%
NP 49,362 -3,854 62,533 96,524 77,232 25,407 80,689 -7.86%
-
NP to SH 53,218 5,718 62,967 96,357 77,231 25,223 80,687 -6.69%
-
Tax Rate 24.65% - 23.67% 25.33% 25.35% 27.77% 24.56% -
Total Cost 302,136 287,502 178,587 212,760 169,656 158,407 230,255 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 3.84% 0.45% 4.70% 7.11% 6.26% 3.09% 10.18% -
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 43.13 35.22 30.06 38.58 30.82 28.64 48.63 -1.97%
EPS 6.53 0.71 7.85 12.02 9.64 3.93 12.62 -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 39.92 32.21 27.38 35.12 28.04 20.87 35.31 2.06%
EPS 6.04 0.65 7.15 10.94 8.77 2.86 9.16 -6.70%
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 8.46 8.40 11.44 6.45 7.98 9.78 3.72 14.66%
P/EPS 55.90 416.90 43.82 20.72 25.52 71.25 14.34 25.43%
EY 1.79 0.24 2.28 4.83 3.92 1.40 6.97 -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 8.25 9.51 9.68 6.84 9.38 8.62 3.74 14.08%
P/EPS 54.52 471.83 37.07 21.96 29.98 62.85 14.42 24.80%
EY 1.83 0.21 2.70 4.55 3.34 1.59 6.93 -19.89%
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