[IJMPLNT] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -44.33%
YoY- -55.75%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 486,277 468,214 482,240 438,632 590,434 607,616 618,568 -14.80%
PBT 156,613 169,537 163,856 116,704 215,247 267,765 258,534 -28.38%
Tax -38,165 -40,768 -38,790 -29,596 -57,821 -67,196 -65,486 -30.20%
NP 118,448 128,769 125,066 87,108 157,426 200,569 193,048 -27.77%
-
NP to SH 119,571 129,829 125,934 87,572 157,313 200,326 192,714 -27.23%
-
Tax Rate 24.37% 24.05% 23.67% 25.36% 26.86% 25.10% 25.33% -
Total Cost 367,829 339,445 357,174 351,524 433,008 407,046 425,520 -9.24%
-
Net Worth 1,395,395 1,370,420 1,339,552 1,323,203 1,387,112 1,395,017 1,354,769 1.98%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 56,136 - - - 80,179 - - -
Div Payout % 46.95% - - - 50.97% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,395,395 1,370,420 1,339,552 1,323,203 1,387,112 1,395,017 1,354,769 1.98%
NOSH 801,951 801,415 802,127 801,941 801,799 801,734 801,638 0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 24.36% 27.50% 25.93% 19.86% 26.66% 33.01% 31.21% -
ROE 8.57% 9.47% 9.40% 6.62% 11.34% 14.36% 14.22% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 60.64 58.42 60.12 54.70 73.64 75.79 77.16 -14.82%
EPS 14.91 16.20 15.70 10.92 19.62 24.99 24.04 -27.25%
DPS 7.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.74 1.71 1.67 1.65 1.73 1.74 1.69 1.96%
Adjusted Per Share Value based on latest NOSH - 801,941
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 55.22 53.17 54.76 49.81 67.05 69.00 70.25 -14.81%
EPS 13.58 14.74 14.30 9.94 17.86 22.75 21.88 -27.21%
DPS 6.37 0.00 0.00 0.00 9.11 0.00 0.00 -
NAPS 1.5846 1.5563 1.5212 1.5026 1.5752 1.5842 1.5385 1.98%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.00 2.98 3.44 3.23 3.30 2.82 2.49 -
P/RPS 4.95 5.10 5.72 5.91 4.48 3.72 3.23 32.88%
P/EPS 20.12 18.40 21.91 29.58 16.82 11.29 10.36 55.59%
EY 4.97 5.44 4.56 3.38 5.95 8.86 9.65 -35.72%
DY 2.33 0.00 0.00 0.00 3.03 0.00 0.00 -
P/NAPS 1.72 1.74 2.06 1.96 1.91 1.62 1.47 11.02%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 26/02/13 28/11/12 28/08/12 29/05/12 22/02/12 25/11/11 -
Price 3.00 2.80 2.91 3.56 3.00 3.40 2.64 -
P/RPS 4.95 4.79 4.84 6.51 4.07 4.49 3.42 27.92%
P/EPS 20.12 17.28 18.54 32.60 15.29 13.61 10.98 49.68%
EY 4.97 5.79 5.40 3.07 6.54 7.35 9.11 -33.20%
DY 2.33 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 1.72 1.64 1.74 2.16 1.73 1.95 1.56 6.71%

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