[IJMPLNT] YoY Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 55.93%
YoY- 23.89%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 534,910 458,965 351,161 455,712 407,314 304,738 412,609 4.41%
PBT 104,223 30,267 127,153 200,824 163,290 86,806 152,995 -6.19%
Tax -28,530 -5,750 -30,576 -50,397 -42,011 -22,892 -38,437 -4.84%
NP 75,693 24,517 96,577 150,427 121,279 63,914 114,558 -6.67%
-
NP to SH 80,340 36,235 97,372 150,245 121,276 63,746 114,688 -5.75%
-
Tax Rate 27.37% 19.00% 24.05% 25.10% 25.73% 26.37% 25.12% -
Total Cost 459,217 434,448 254,584 305,285 286,035 240,824 298,051 7.46%
-
Net Worth 1,551,255 1,282,654 1,370,420 1,395,017 1,274,480 1,029,957 825,599 11.07%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,551,255 1,282,654 1,370,420 1,395,017 1,274,480 1,029,957 825,599 11.07%
NOSH 880,580 801,659 801,415 801,734 801,559 695,917 639,999 5.45%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 14.15% 5.34% 27.50% 33.01% 29.78% 20.97% 27.76% -
ROE 5.18% 2.83% 7.11% 10.77% 9.52% 6.19% 13.89% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 62.41 57.25 43.82 56.84 50.82 43.79 64.47 -0.53%
EPS 9.69 4.52 12.15 18.74 15.13 9.16 17.92 -9.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.60 1.71 1.74 1.59 1.48 1.29 5.80%
Adjusted Per Share Value based on latest NOSH - 801,904
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 60.75 52.12 39.88 51.75 46.26 34.61 46.86 4.41%
EPS 9.12 4.11 11.06 17.06 13.77 7.24 13.02 -5.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7616 1.4566 1.5563 1.5842 1.4473 1.1696 0.9376 11.07%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.62 3.55 2.98 2.82 2.98 2.48 1.94 -
P/RPS 5.80 6.20 6.80 4.96 5.86 5.66 3.01 11.54%
P/EPS 38.62 78.54 24.53 15.05 19.70 27.07 10.83 23.59%
EY 2.59 1.27 4.08 6.65 5.08 3.69 9.24 -19.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.22 1.74 1.62 1.87 1.68 1.50 4.90%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 27/02/14 26/02/13 22/02/12 23/02/11 25/02/10 24/02/09 -
Price 3.80 3.43 2.80 3.40 2.88 2.45 2.02 -
P/RPS 6.09 5.99 6.39 5.98 5.67 5.59 3.13 11.72%
P/EPS 40.54 75.88 23.05 18.14 19.04 26.75 11.27 23.77%
EY 2.47 1.32 4.34 5.51 5.25 3.74 8.87 -19.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.14 1.64 1.95 1.81 1.66 1.57 4.96%

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