[IJMPLNT] YoY TTM Result on 31-Mar-2012 [#4]

Stock

[IJMPLNT] IJM PLANTATIONS BHD

Announcement Date

29-May-2012

Admission Sponsor

Sponsor

Financial Year

31-Mar-2012

Quarter

31-Mar-2012 [#4]

Profit Trend

QoQ- -10.7%

YoY- 6.88%

Quarter Report

IJMPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
TTM Result
Revenue	667,666	646,981	486,277	590,434	506,284	406,745	491,604	5.23%
YoY %	3.20%	33.05%	-17.64%	16.62%	24.47%	-17.26%	-	-
Horiz. %	135.81%	131.61%	98.92%	120.10%	102.99%	82.74%	100.00%	-
PBT	89,407	109,083	156,613	215,247	196,016	112,632	160,477	-9.28%
YoY %	-18.04%	-30.35%	-27.24%	9.81%	74.03%	-29.81%	-	-
Horiz. %	55.71%	67.97%	97.59%	134.13%	122.15%	70.19%	100.00%	-
Tax	-7,110	-25,992	-38,165	-57,821	-48,822	-32,973	-37,420	-24.16%
YoY %	72.65%	31.90%	33.99%	-18.43%	-48.07%	11.88%	-	-
Horiz. %	19.00%	69.46%	101.99%	154.52%	130.47%	88.12%	100.00%	-
NP	82,297	83,091	118,448	157,426	147,194	79,659	123,057	-6.48%
YoY %	-0.96%	-29.85%	-24.76%	6.95%	84.78%	-35.27%	-	-
Horiz. %	66.88%	67.52%	96.25%	127.93%	119.61%	64.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	90,422	88,640	119,571	157,313	147,193	79,488	123,186	-5.02%
YoY %	2.01%	-25.87%	-23.99%	6.88%	85.18%	-35.47%	-	-
Horiz. %	73.40%	71.96%	97.07%	127.70%	119.49%	64.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.95%	23.83%	24.37%	26.86%	24.91%	29.27%	23.32%	-
YoY %	-66.64%	-2.22%	-9.27%	7.83%	-14.90%	25.51%	-	-
Horiz. %	34.09%	102.19%	104.50%	115.18%	106.82%	125.51%	100.00%	-
Total Cost	585,369	563,890	367,829	433,008	359,090	327,086	368,547	8.01%
YoY %	3.81%	53.30%	-15.05%	20.58%	9.78%	-11.25%	-	-
Horiz. %	158.83%	153.00%	99.81%	117.49%	97.43%	88.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,611,462	1,380,346	1,394,449	1,389,504	1,307,885	1,204,744	830,631	11.67%
YoY %	16.74%	-1.01%	0.36%	6.24%	8.56%	45.04%	-	-
Horiz. %	194.00%	166.18%	167.88%	167.28%	157.46%	145.04%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	52,834	56,176	56,098	80,318	64,190	40,158	51,115	0.55%
YoY %	-5.95%	0.14%	-30.16%	25.13%	59.84%	-21.44%	-	-
Horiz. %	103.36%	109.90%	109.75%	157.13%	125.58%	78.56%	100.00%	-
Div Payout %	58.43%	63.38%	46.92%	51.06%	43.61%	50.52%	41.49%	-
YoY %	-7.81%	35.08%	-8.11%	17.08%	-13.68%	21.76%	-	-
Horiz. %	140.83%	152.76%	113.09%	123.07%	105.11%	121.76%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	1,611,462	1,380,346	1,394,449	1,389,504	1,307,885	1,204,744	830,631	11.67%
YoY %	16.74%	-1.01%	0.36%	6.24%	8.56%	45.04%	-	-
Horiz. %	194.00%	166.18%	167.88%	167.28%	157.46%	145.04%	100.00%	-
NOSH	880,580	802,526	801,407	803,181	802,383	803,163	638,947	5.48%
YoY %	9.73%	0.14%	-0.22%	0.10%	-0.10%	25.70%	-	-
Horiz. %	137.82%	125.60%	125.43%	125.70%	125.58%	125.70%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	12.33%	12.84%	24.36%	26.66%	29.07%	19.58%	25.03%	-
YoY %	-3.97%	-47.29%	-8.63%	-8.29%	48.47%	-21.77%	-	-
Horiz. %	49.26%	51.30%	97.32%	106.51%	116.14%	78.23%	100.00%	-
ROE	5.61%	6.42%	8.57%	11.32%	11.25%	6.60%	14.83%	-
YoY %	-12.62%	-25.09%	-24.29%	0.62%	70.45%	-55.50%	-	-
Horiz. %	37.83%	43.29%	57.79%	76.33%	75.86%	44.50%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	75.82	80.62	60.68	73.51	63.10	50.64	76.94	-0.24%
YoY %	-5.95%	32.86%	-17.45%	16.50%	24.61%	-34.18%	-	-
Horiz. %	98.54%	104.78%	78.87%	95.54%	82.01%	65.82%	100.00%	-
EPS	10.27	11.05	14.92	19.59	18.34	9.90	19.28	-9.96%
YoY %	-7.06%	-25.94%	-23.84%	6.82%	85.25%	-48.65%	-	-
Horiz. %	53.27%	57.31%	77.39%	101.61%	95.12%	51.35%	100.00%	-
DPS	6.00	7.00	7.00	10.00	8.00	5.00	8.00	-4.67%
YoY %	-14.29%	0.00%	-30.00%	25.00%	60.00%	-37.50%	-	-
Horiz. %	75.00%	87.50%	87.50%	125.00%	100.00%	62.50%	100.00%	-
NAPS	1.83	1.72	1.74	1.73	1.63	1.50	1.30	5.86%
YoY %	6.40%	-1.15%	0.58%	6.13%	8.67%	15.38%	-	-
Horiz. %	140.77%	132.31%	133.85%	133.08%	125.38%	115.38%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 803,181
RPS	75.82	73.47	55.22	67.05	57.49	46.19	55.83	5.23%
YoY %	3.20%	33.05%	-17.64%	16.63%	24.46%	-17.27%	-	-
Horiz. %	135.81%	131.60%	98.91%	120.10%	102.97%	82.73%	100.00%	-
EPS	10.27	10.07	13.58	17.86	16.72	9.03	13.99	-5.01%
YoY %	1.99%	-25.85%	-23.96%	6.82%	85.16%	-35.45%	-	-
Horiz. %	73.41%	71.98%	97.07%	127.66%	119.51%	64.55%	100.00%	-
DPS	6.00	6.38	6.37	9.12	7.29	4.56	5.80	0.56%
YoY %	-5.96%	0.16%	-30.15%	25.10%	59.87%	-21.38%	-	-
Horiz. %	103.45%	110.00%	109.83%	157.24%	125.69%	78.62%	100.00%	-
NAPS	1.83	1.5675	1.5836	1.5779	1.4853	1.3681	0.9433	11.67%
YoY %	16.75%	-1.02%	0.36%	6.23%	8.57%	45.03%	-	-
Horiz. %	194.00%	166.17%	167.88%	167.27%	157.46%	145.03%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	3.36	3.35	3.00	3.30	2.95	2.55	2.09	-
P/RPS	4.43	4.16	4.94	4.49	4.68	5.04	2.72	8.46%
YoY %	6.49%	-15.79%	10.02%	-4.06%	-7.14%	85.29%	-	-
Horiz. %	162.87%	152.94%	181.62%	165.07%	172.06%	185.29%	100.00%	-
P/EPS	32.72	30.33	20.11	16.85	16.08	25.77	10.84	20.20%
YoY %	7.88%	50.82%	19.35%	4.79%	-37.60%	137.73%	-	-
Horiz. %	301.85%	279.80%	185.52%	155.44%	148.34%	237.73%	100.00%	-
EY	3.06	3.30	4.97	5.94	6.22	3.88	9.22	-16.78%
YoY %	-7.27%	-33.60%	-16.33%	-4.50%	60.31%	-57.92%	-	-
Horiz. %	33.19%	35.79%	53.90%	64.43%	67.46%	42.08%	100.00%	-
DY	1.79	2.09	2.33	3.03	2.71	1.96	3.83	-11.90%
YoY %	-14.35%	-10.30%	-23.10%	11.81%	38.27%	-48.83%	-	-
Horiz. %	46.74%	54.57%	60.84%	79.11%	70.76%	51.17%	100.00%	-
P/NAPS	1.84	1.95	1.72	1.91	1.81	1.70	1.61	2.24%
YoY %	-5.64%	13.37%	-9.95%	5.52%	6.47%	5.59%	-	-
Horiz. %	114.29%	121.12%	106.83%	118.63%	112.42%	105.59%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	26/05/15	27/05/14	28/05/13	29/05/12	27/05/11	26/05/10	26/05/09	-
Price	3.49	3.58	3.00	3.00	2.83	2.40	2.72	-
P/RPS	4.60	4.44	4.94	4.08	4.49	4.74	3.54	4.46%
YoY %	3.60%	-10.12%	21.08%	-9.13%	-5.27%	33.90%	-	-
Horiz. %	129.94%	125.42%	139.55%	115.25%	126.84%	133.90%	100.00%	-
P/EPS	33.99	32.41	20.11	15.32	15.43	24.25	14.11	15.77%
YoY %	4.88%	61.16%	31.27%	-0.71%	-36.37%	71.86%	-	-
Horiz. %	240.89%	229.70%	142.52%	108.58%	109.36%	171.86%	100.00%	-
EY	2.94	3.09	4.97	6.53	6.48	4.12	7.09	-13.64%
YoY %	-4.85%	-37.83%	-23.89%	0.77%	57.28%	-41.89%	-	-
Horiz. %	41.47%	43.58%	70.10%	92.10%	91.40%	58.11%	100.00%	-
DY	1.72	1.96	2.33	3.33	2.83	2.08	2.94	-8.54%
YoY %	-12.24%	-15.88%	-30.03%	17.67%	36.06%	-29.25%	-	-
Horiz. %	58.50%	66.67%	79.25%	113.27%	96.26%	70.75%	100.00%	-
P/NAPS	1.91	2.08	1.72	1.73	1.74	1.60	2.09	-1.48%
YoY %	-8.17%	20.93%	-0.58%	-0.57%	8.75%	-23.44%	-	-
Horiz. %	91.39%	99.52%	82.30%	82.78%	83.25%	76.56%	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