[IJMPLNT] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 3.95%
YoY- 23.89%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 482,240 438,632 590,434 607,616 618,568 513,404 506,284 -3.18%
PBT 163,856 116,704 215,247 267,765 258,534 265,548 196,016 -11.23%
Tax -38,790 -29,596 -57,821 -67,196 -65,486 -67,468 -48,822 -14.18%
NP 125,066 87,108 157,426 200,569 193,048 198,080 147,194 -10.26%
-
NP to SH 125,934 87,572 157,313 200,326 192,714 197,896 147,193 -9.85%
-
Tax Rate 23.67% 25.36% 26.86% 25.10% 25.33% 25.41% 24.91% -
Total Cost 357,174 351,524 433,008 407,046 425,520 315,324 359,090 -0.35%
-
Net Worth 1,339,552 1,323,203 1,387,112 1,395,017 1,354,769 1,290,974 1,306,067 1.69%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 80,179 - - - 64,101 -
Div Payout % - - 50.97% - - - 43.55% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,339,552 1,323,203 1,387,112 1,395,017 1,354,769 1,290,974 1,306,067 1.69%
NOSH 802,127 801,941 801,799 801,734 801,638 801,847 801,268 0.07%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 25.93% 19.86% 26.66% 33.01% 31.21% 38.58% 29.07% -
ROE 9.40% 6.62% 11.34% 14.36% 14.22% 15.33% 11.27% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 60.12 54.70 73.64 75.79 77.16 64.03 63.19 -3.25%
EPS 15.70 10.92 19.62 24.99 24.04 24.68 18.37 -9.91%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 8.00 -
NAPS 1.67 1.65 1.73 1.74 1.69 1.61 1.63 1.62%
Adjusted Per Share Value based on latest NOSH - 801,904
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 54.76 49.81 67.05 69.00 70.25 58.30 57.49 -3.18%
EPS 14.30 9.94 17.86 22.75 21.88 22.47 16.72 -9.87%
DPS 0.00 0.00 9.11 0.00 0.00 0.00 7.28 -
NAPS 1.5212 1.5026 1.5752 1.5842 1.5385 1.466 1.4832 1.69%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.44 3.23 3.30 2.82 2.49 2.76 2.95 -
P/RPS 5.72 5.91 4.48 3.72 3.23 4.31 4.67 14.43%
P/EPS 21.91 29.58 16.82 11.29 10.36 11.18 16.06 22.93%
EY 4.56 3.38 5.95 8.86 9.65 8.94 6.23 -18.73%
DY 0.00 0.00 3.03 0.00 0.00 0.00 2.71 -
P/NAPS 2.06 1.96 1.91 1.62 1.47 1.71 1.81 8.98%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 29/05/12 22/02/12 25/11/11 24/08/11 27/05/11 -
Price 2.91 3.56 3.00 3.40 2.64 2.58 2.83 -
P/RPS 4.84 6.51 4.07 4.49 3.42 4.03 4.48 5.27%
P/EPS 18.54 32.60 15.29 13.61 10.98 10.45 15.41 13.08%
EY 5.40 3.07 6.54 7.35 9.11 9.57 6.49 -11.50%
DY 0.00 0.00 3.33 0.00 0.00 0.00 2.83 -
P/NAPS 1.74 2.16 1.73 1.95 1.56 1.60 1.74 0.00%

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
Post a Comment