[IJMPLNT] YoY TTM 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- -0.27%

YoY- 26.48%

Quarter Report

IJMPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
TTM Result
Revenue	714,831	528,805	522,270	568,680	469,819	364,474	577,648	3.61%
YoY %	35.18%	1.25%	-8.16%	21.04%	28.90%	-36.90%	-	-
Horiz. %	123.75%	91.54%	90.41%	98.45%	81.33%	63.10%	100.00%	-
PBT	175,522	73,756	167,908	221,823	180,917	88,689	227,541	-4.23%
YoY %	137.98%	-56.07%	-24.31%	22.61%	103.99%	-61.02%	-	-
Horiz. %	77.14%	32.41%	73.79%	97.49%	79.51%	38.98%	100.00%	-
Tax	-39,215	-21,695	-44,473	-55,337	-49,433	-20,914	-54,889	-5.44%
YoY %	-80.76%	51.22%	19.63%	-11.94%	-136.36%	61.90%	-	-
Horiz. %	71.44%	39.53%	81.02%	100.82%	90.06%	38.10%	100.00%	-
NP	136,307	52,061	123,435	166,486	131,484	67,775	172,652	-3.86%
YoY %	161.82%	-57.82%	-25.86%	26.62%	94.00%	-60.74%	-	-
Horiz. %	78.95%	30.15%	71.49%	96.43%	76.16%	39.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	136,140	62,322	123,923	166,319	131,496	67,722	172,645	-3.88%
YoY %	118.45%	-49.71%	-25.49%	26.48%	94.17%	-60.77%	-	-
Horiz. %	78.86%	36.10%	71.78%	96.34%	76.17%	39.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.34%	29.41%	26.49%	24.95%	27.32%	23.58%	24.12%	-
YoY %	-24.04%	11.02%	6.17%	-8.67%	15.86%	-2.24%	-	-
Horiz. %	92.62%	121.93%	109.83%	103.44%	113.27%	97.76%	100.00%	-
Total Cost	578,524	476,744	398,835	402,194	338,335	296,699	404,996	6.12%
YoY %	21.35%	19.53%	-0.84%	18.87%	14.03%	-26.74%	-	-
Horiz. %	142.85%	117.72%	98.48%	99.31%	83.54%	73.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,400,355	1,271,545	1,339,718	1,354,397	1,233,459	815,716	793,320	9.92%
YoY %	10.13%	-5.09%	-1.08%	9.80%	51.21%	2.82%	-	-
Horiz. %	176.52%	160.28%	168.87%	170.73%	155.48%	102.82%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	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 %	41.26%	90.01%	64.81%	38.59%	30.54%	75.48%	44.29%	-
YoY %	-54.16%	38.88%	67.95%	26.36%	-59.54%	70.42%	-	-
Horiz. %	93.16%	203.23%	146.33%	87.13%	68.95%	170.42%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	1,400,355	1,271,545	1,339,718	1,354,397	1,233,459	815,716	793,320	9.92%
YoY %	10.13%	-5.09%	-1.08%	9.80%	51.21%	2.82%	-	-
Horiz. %	176.52%	160.28%	168.87%	170.73%	155.48%	102.82%	100.00%	-
NOSH	823,738	799,714	802,226	801,418	800,947	642,296	639,774	4.30%
YoY %	3.00%	-0.31%	0.10%	0.06%	24.70%	0.39%	-	-
Horiz. %	128.75%	125.00%	125.39%	125.27%	125.19%	100.39%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	19.07%	9.85%	23.63%	29.28%	27.99%	18.60%	29.89%	-
YoY %	93.60%	-58.32%	-19.30%	4.61%	50.48%	-37.77%	-	-
Horiz. %	63.80%	32.95%	79.06%	97.96%	93.64%	62.23%	100.00%	-
ROE	9.72%	4.90%	9.25%	12.28%	10.66%	8.30%	21.76%	-
YoY %	98.37%	-47.03%	-24.67%	15.20%	28.43%	-61.86%	-	-
Horiz. %	44.67%	22.52%	42.51%	56.43%	48.99%	38.14%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	86.78	66.12	65.10	70.96	58.66	56.75	90.29	-0.65%
YoY %	31.25%	1.57%	-8.26%	20.97%	3.37%	-37.15%	-	-
Horiz. %	96.11%	73.23%	72.10%	78.59%	64.97%	62.85%	100.00%	-
EPS	16.53	7.79	15.45	20.75	16.42	10.54	26.99	-7.84%
YoY %	112.20%	-49.58%	-25.54%	26.37%	55.79%	-60.95%	-	-
Horiz. %	61.24%	28.86%	57.24%	76.88%	60.84%	39.05%	100.00%	-
DPS	6.82	7.00	10.00	8.00	5.01	8.00	11.95	-8.92%
YoY %	-2.57%	-30.00%	25.00%	59.68%	-37.38%	-33.05%	-	-
Horiz. %	57.07%	58.58%	83.68%	66.95%	41.92%	66.95%	100.00%	-
NAPS	1.70	1.59	1.67	1.69	1.54	1.27	1.24	5.39%
YoY %	6.92%	-4.79%	-1.18%	9.74%	21.26%	2.42%	-	-
Horiz. %	137.10%	128.23%	134.68%	136.29%	124.19%	102.42%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 801,418
RPS	81.18	60.05	59.31	64.58	53.35	41.39	65.60	3.61%
YoY %	35.19%	1.25%	-8.16%	21.05%	28.90%	-36.91%	-	-
Horiz. %	123.75%	91.54%	90.41%	98.45%	81.33%	63.09%	100.00%	-
EPS	15.46	7.08	14.07	18.89	14.93	7.69	19.61	-3.88%
YoY %	118.36%	-49.68%	-25.52%	26.52%	94.15%	-60.79%	-	-
Horiz. %	78.84%	36.10%	71.75%	96.33%	76.13%	39.21%	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	1.5903	1.444	1.5214	1.5381	1.4007	0.9263	0.9009	9.92%
YoY %	10.13%	-5.09%	-1.09%	9.81%	51.21%	2.82%	-	-
Horiz. %	176.52%	160.28%	168.88%	170.73%	155.48%	102.82%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
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	4.21	4.48	5.28	3.51	4.19	4.93	2.00	13.20%
YoY %	-6.03%	-15.15%	50.43%	-16.23%	-15.01%	146.50%	-	-
Horiz. %	210.50%	224.00%	264.00%	175.50%	209.50%	246.50%	100.00%	-
P/EPS	22.08	37.98	22.27	12.00	14.98	26.56	6.71	21.94%
YoY %	-41.86%	70.54%	85.58%	-19.89%	-43.60%	295.83%	-	-
Horiz. %	329.06%	566.02%	331.89%	178.84%	223.25%	395.83%	100.00%	-
EY	4.53	2.63	4.49	8.33	6.67	3.77	14.91	-18.00%
YoY %	72.24%	-41.43%	-46.10%	24.89%	76.92%	-74.71%	-	-
Horiz. %	30.38%	17.64%	30.11%	55.87%	44.74%	25.29%	100.00%	-
DY	1.87	2.36	2.91	3.21	2.04	2.86	6.60	-18.94%
YoY %	-20.76%	-18.90%	-9.35%	57.35%	-28.67%	-56.67%	-	-
Horiz. %	28.33%	35.76%	44.09%	48.64%	30.91%	43.33%	100.00%	-
P/NAPS	2.15	1.86	2.06	1.47	1.60	2.20	1.46	6.65%
YoY %	15.59%	-9.71%	40.14%	-8.13%	-27.27%	50.68%	-	-
Horiz. %	147.26%	127.40%	141.10%	100.68%	109.59%	150.68%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
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	4.10	5.07	4.47	3.72	4.93	4.35	2.02	12.51%
YoY %	-19.13%	13.42%	20.16%	-24.54%	13.33%	115.35%	-	-
Horiz. %	202.97%	250.99%	221.29%	184.16%	244.06%	215.35%	100.00%	-
P/EPS	21.54	42.99	18.84	12.72	17.60	23.43	6.74	21.35%
YoY %	-49.90%	128.18%	48.11%	-27.73%	-24.88%	247.63%	-	-
Horiz. %	319.58%	637.83%	279.53%	188.72%	261.13%	347.63%	100.00%	-
EY	4.64	2.33	5.31	7.86	5.68	4.27	14.83	-17.59%
YoY %	99.14%	-56.12%	-32.44%	38.38%	33.02%	-71.21%	-	-
Horiz. %	31.29%	15.71%	35.81%	53.00%	38.30%	28.79%	100.00%	-
DY	1.92	2.09	3.44	3.03	1.73	3.24	6.57	-18.53%
YoY %	-8.13%	-39.24%	13.53%	75.14%	-46.60%	-50.68%	-	-
Horiz. %	29.22%	31.81%	52.36%	46.12%	26.33%	49.32%	100.00%	-
P/NAPS	2.09	2.11	1.74	1.56	1.88	1.94	1.47	6.03%
YoY %	-0.95%	21.26%	11.54%	-17.02%	-3.09%	31.97%	-	-
Horiz. %	142.18%	143.54%	118.37%	106.12%	127.89%	131.97%	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