[IJMPLNT] YoY Quarter 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- -41.16%

YoY- 64.64%

Quarter Report

IJMPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Quarter Result
Revenue	188,016	135,116	134,722	98,970	102,007	78,995	117,911	8.08%
YoY %	39.15%	0.29%	36.12%	-2.98%	29.13%	-33.00%	-	-
Horiz. %	159.46%	114.59%	114.26%	83.94%	86.51%	67.00%	100.00%	-
PBT	78,816	29,460	14,423	32,726	25,826	7,482	52,461	7.01%
YoY %	167.54%	104.26%	-55.93%	26.72%	245.18%	-85.74%	-	-
Horiz. %	150.24%	56.16%	27.49%	62.38%	49.23%	14.26%	100.00%	-
Tax	-20,242	-7,589	-7,424	-6,811	-10,081	1,017	-9,516	13.39%
YoY %	-166.73%	-2.22%	-9.00%	32.44%	-1,091.25%	110.69%	-	-
Horiz. %	212.72%	79.75%	78.02%	71.57%	105.94%	-10.69%	100.00%	-
NP	58,574	21,871	6,999	25,915	15,745	8,499	42,945	5.30%
YoY %	167.82%	212.49%	-72.99%	64.59%	85.26%	-80.21%	-	-
Horiz. %	136.39%	50.93%	16.30%	60.34%	36.66%	19.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,405	22,199	7,068	25,917	15,742	8,498	42,945	3.37%
YoY %	136.07%	214.08%	-72.73%	64.64%	85.24%	-80.21%	-	-
Horiz. %	122.03%	51.69%	16.46%	60.35%	36.66%	19.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.68%	25.76%	51.47%	20.81%	39.03%	-13.59%	18.14%	-
YoY %	-0.31%	-49.95%	147.33%	-46.68%	387.20%	-174.92%	-	-
Horiz. %	141.57%	142.01%	283.74%	114.72%	215.16%	-74.92%	100.00%	-
Total Cost	129,442	113,245	127,723	73,055	86,262	70,496	74,966	9.52%
YoY %	14.30%	-11.34%	74.83%	-15.31%	22.36%	-5.96%	-	-
Horiz. %	172.67%	151.06%	170.37%	97.45%	115.07%	94.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,380,346	1,394,449	1,389,504	1,307,885	1,204,744	830,631	777,342	10.03%
YoY %	-1.01%	0.36%	6.24%	8.56%	45.04%	6.86%	-	-
Horiz. %	177.57%	179.39%	178.75%	168.25%	154.98%	106.86%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	56,176	56,098	80,318	64,190	40,158	51,115	76,459	-5.00%
YoY %	0.14%	-30.16%	25.13%	59.84%	-21.44%	-33.15%	-	-
Horiz. %	73.47%	73.37%	105.05%	83.95%	52.52%	66.85%	100.00%	-
Div Payout %	107.20%	252.71%	1,136.36%	247.68%	255.10%	601.50%	178.04%	-
YoY %	-57.58%	-77.76%	358.80%	-2.91%	-57.59%	237.85%	-	-
Horiz. %	60.21%	141.94%	638.26%	139.11%	143.28%	337.85%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	1,380,346	1,394,449	1,389,504	1,307,885	1,204,744	830,631	777,342	10.03%
YoY %	-1.01%	0.36%	6.24%	8.56%	45.04%	6.86%	-	-
Horiz. %	177.57%	179.39%	178.75%	168.25%	154.98%	106.86%	100.00%	-
NOSH	802,526	801,407	803,181	802,383	803,163	638,947	637,166	3.91%
YoY %	0.14%	-0.22%	0.10%	-0.10%	25.70%	0.28%	-	-
Horiz. %	125.95%	125.78%	126.06%	125.93%	126.05%	100.28%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	31.15%	16.19%	5.20%	26.18%	15.44%	10.76%	36.42%	-
YoY %	92.40%	211.35%	-80.14%	69.56%	43.49%	-70.46%	-	-
Horiz. %	85.53%	44.45%	14.28%	71.88%	42.39%	29.54%	100.00%	-
ROE	3.80%	1.59%	0.51%	1.98%	1.31%	1.02%	5.52%	-
YoY %	138.99%	211.76%	-74.24%	51.15%	28.43%	-81.52%	-	-
Horiz. %	68.84%	28.80%	9.24%	35.87%	23.73%	18.48%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	23.43	16.86	16.77	12.33	12.70	12.36	18.51	4.00%
YoY %	38.97%	0.54%	36.01%	-2.91%	2.75%	-33.23%	-	-
Horiz. %	126.58%	91.09%	90.60%	66.61%	68.61%	66.77%	100.00%	-
EPS	6.53	2.77	0.88	3.23	1.96	1.33	6.74	-0.52%
YoY %	135.74%	214.77%	-72.76%	64.80%	47.37%	-80.27%	-	-
Horiz. %	96.88%	41.10%	13.06%	47.92%	29.08%	19.73%	100.00%	-
DPS	7.00	7.00	10.00	8.00	5.00	8.00	12.00	-8.58%
YoY %	0.00%	-30.00%	25.00%	60.00%	-37.50%	-33.33%	-	-
Horiz. %	58.33%	58.33%	83.33%	66.67%	41.67%	66.67%	100.00%	-
NAPS	1.72	1.74	1.73	1.63	1.50	1.30	1.22	5.88%
YoY %	-1.15%	0.58%	6.13%	8.67%	15.38%	6.56%	-	-
Horiz. %	140.98%	142.62%	141.80%	133.61%	122.95%	106.56%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 802,383
RPS	21.35	15.34	15.30	11.24	11.58	8.97	13.39	8.08%
YoY %	39.18%	0.26%	36.12%	-2.94%	29.10%	-33.01%	-	-
Horiz. %	159.45%	114.56%	114.26%	83.94%	86.48%	66.99%	100.00%	-
EPS	5.95	2.52	0.80	2.94	1.79	0.97	4.88	3.35%
YoY %	136.11%	215.00%	-72.79%	64.25%	84.54%	-80.12%	-	-
Horiz. %	121.93%	51.64%	16.39%	60.25%	36.68%	19.88%	100.00%	-
DPS	6.38	6.37	9.12	7.29	4.56	5.80	8.68	-4.99%
YoY %	0.16%	-30.15%	25.10%	59.87%	-21.38%	-33.18%	-	-
Horiz. %	73.50%	73.39%	105.07%	83.99%	52.53%	66.82%	100.00%	-
NAPS	1.5675	1.5836	1.5779	1.4853	1.3681	0.9433	0.8828	10.03%
YoY %	-1.02%	0.36%	6.23%	8.57%	45.03%	6.85%	-	-
Horiz. %	177.56%	179.38%	178.74%	168.25%	154.97%	106.85%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	3.35	3.00	3.30	2.95	2.55	2.09	3.58	-
P/RPS	14.30	17.79	19.67	23.92	20.08	16.90	19.35	-4.91%
YoY %	-19.62%	-9.56%	-17.77%	19.12%	18.82%	-12.66%	-	-
Horiz. %	73.90%	91.94%	101.65%	123.62%	103.77%	87.34%	100.00%	-
P/EPS	51.30	108.30	375.00	91.33	130.10	157.14	53.12	-0.57%
YoY %	-52.63%	-71.12%	310.60%	-29.80%	-17.21%	195.82%	-	-
Horiz. %	96.57%	203.88%	705.95%	171.93%	244.92%	295.82%	100.00%	-
EY	1.95	0.92	0.27	1.09	0.77	0.64	1.88	0.61%
YoY %	111.96%	240.74%	-75.23%	41.56%	20.31%	-65.96%	-	-
Horiz. %	103.72%	48.94%	14.36%	57.98%	40.96%	34.04%	100.00%	-
DY	2.09	2.33	3.03	2.71	1.96	3.83	3.35	-7.55%
YoY %	-10.30%	-23.10%	11.81%	38.27%	-48.83%	14.33%	-	-
Horiz. %	62.39%	69.55%	90.45%	80.90%	58.51%	114.33%	100.00%	-
P/NAPS	1.95	1.72	1.91	1.81	1.70	1.61	2.93	-6.55%
YoY %	13.37%	-9.95%	5.52%	6.47%	5.59%	-45.05%	-	-
Horiz. %	66.55%	58.70%	65.19%	61.77%	58.02%	54.95%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	27/05/14	28/05/13	29/05/12	27/05/11	26/05/10	26/05/09	27/05/08	-
Price	3.58	3.00	3.00	2.83	2.40	2.72	3.98	-
P/RPS	15.28	17.79	17.89	22.94	18.90	22.00	21.51	-5.53%
YoY %	-14.11%	-0.56%	-22.01%	21.38%	-14.09%	2.28%	-	-
Horiz. %	71.04%	82.71%	83.17%	106.65%	87.87%	102.28%	100.00%	-
P/EPS	54.82	108.30	340.91	87.62	122.45	204.51	59.05	-1.23%
YoY %	-49.38%	-68.23%	289.08%	-28.44%	-40.13%	246.33%	-	-
Horiz. %	92.84%	183.40%	577.32%	148.38%	207.37%	346.33%	100.00%	-
EY	1.82	0.92	0.29	1.14	0.82	0.49	1.69	1.24%
YoY %	97.83%	217.24%	-74.56%	39.02%	67.35%	-71.01%	-	-
Horiz. %	107.69%	54.44%	17.16%	67.46%	48.52%	28.99%	100.00%	-
DY	1.96	2.33	3.33	2.83	2.08	2.94	3.02	-6.94%
YoY %	-15.88%	-30.03%	17.67%	36.06%	-29.25%	-2.65%	-	-
Horiz. %	64.90%	77.15%	110.26%	93.71%	68.87%	97.35%	100.00%	-
P/NAPS	2.08	1.72	1.73	1.74	1.60	2.09	3.26	-7.21%
YoY %	20.93%	-0.58%	-0.57%	8.75%	-23.44%	-35.89%	-	-
Horiz. %	63.80%	52.76%	53.07%	53.37%	49.08%	64.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos