[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
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 714,831 528,805 522,270 568,680 469,819 364,474 577,648 3.61%
PBT 175,522 73,756 167,908 221,823 180,917 88,689 227,541 -4.23%
Tax -39,215 -21,695 -44,473 -55,337 -49,433 -20,914 -54,889 -5.44%
NP 136,307 52,061 123,435 166,486 131,484 67,775 172,652 -3.86%
-
NP to SH 136,140 62,322 123,923 166,319 131,496 67,722 172,645 -3.88%
-
Tax Rate 22.34% 29.41% 26.49% 24.95% 27.32% 23.58% 24.12% -
Total Cost 578,524 476,744 398,835 402,194 338,335 296,699 404,996 6.12%
-
Net Worth 1,400,355 1,271,545 1,339,718 1,354,397 1,233,459 815,716 793,320 9.92%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 56,176 56,098 80,318 64,190 40,158 51,115 76,459 -5.00%
Div Payout % 41.26% 90.01% 64.81% 38.59% 30.54% 75.48% 44.29% -
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 1,400,355 1,271,545 1,339,718 1,354,397 1,233,459 815,716 793,320 9.92%
NOSH 823,738 799,714 802,226 801,418 800,947 642,296 639,774 4.30%
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 19.07% 9.85% 23.63% 29.28% 27.99% 18.60% 29.89% -
ROE 9.72% 4.90% 9.25% 12.28% 10.66% 8.30% 21.76% -
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 86.78 66.12 65.10 70.96 58.66 56.75 90.29 -0.65%
EPS 16.53 7.79 15.45 20.75 16.42 10.54 26.99 -7.84%
DPS 6.82 7.00 10.00 8.00 5.01 8.00 11.95 -8.92%
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 81.18 60.05 59.31 64.58 53.35 41.39 65.60 3.61%
EPS 15.46 7.08 14.07 18.89 14.93 7.69 19.61 -3.88%
DPS 6.38 6.37 9.12 7.29 4.56 5.80 8.68 -4.99%
NAPS 1.5903 1.444 1.5214 1.5381 1.4007 0.9263 0.9009 9.92%
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 4.21 4.48 5.28 3.51 4.19 4.93 2.00 13.20%
P/EPS 22.08 37.98 22.27 12.00 14.98 26.56 6.71 21.94%
EY 4.53 2.63 4.49 8.33 6.67 3.77 14.91 -18.00%
DY 1.87 2.36 2.91 3.21 2.04 2.86 6.60 -18.94%
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 4.10 5.07 4.47 3.72 4.93 4.35 2.02 12.51%
P/EPS 21.54 42.99 18.84 12.72 17.60 23.43 6.74 21.35%
EY 4.64 2.33 5.31 7.86 5.68 4.27 14.83 -17.59%
DY 1.92 2.09 3.44 3.03 1.73 3.24 6.57 -18.53%
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