[IJMPLNT] QoQ Annualized Quarter Result on 31-Mar-2011 [#4]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -8.97%
YoY- 85.18%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 607,616 618,568 513,404 506,284 543,085 493,776 453,020 21.55%
PBT 267,765 258,534 265,548 196,016 217,720 206,920 155,072 43.78%
Tax -67,196 -65,486 -67,468 -48,822 -56,014 -52,456 -35,488 52.87%
NP 200,569 193,048 198,080 147,194 161,705 154,464 119,584 41.03%
-
NP to SH 200,326 192,714 197,896 147,193 161,701 154,462 119,580 40.92%
-
Tax Rate 25.10% 25.33% 25.41% 24.91% 25.73% 25.35% 22.88% -
Total Cost 407,046 425,520 315,324 359,090 381,380 339,312 333,436 14.18%
-
Net Worth 1,395,017 1,354,769 1,290,974 1,306,067 1,274,480 1,233,773 1,194,197 10.88%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 64,101 - - - -
Div Payout % - - - 43.55% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,395,017 1,354,769 1,290,974 1,306,067 1,274,480 1,233,773 1,194,197 10.88%
NOSH 801,734 801,638 801,847 801,268 801,559 801,151 801,474 0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 33.01% 31.21% 38.58% 29.07% 29.78% 31.28% 26.40% -
ROE 14.36% 14.22% 15.33% 11.27% 12.69% 12.52% 10.01% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 75.79 77.16 64.03 63.19 67.75 61.63 56.52 21.53%
EPS 24.99 24.04 24.68 18.37 20.17 19.28 14.92 40.90%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.74 1.69 1.61 1.63 1.59 1.54 1.49 10.86%
Adjusted Per Share Value based on latest NOSH - 802,383
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 69.00 70.25 58.30 57.49 61.67 56.07 51.45 21.54%
EPS 22.75 21.88 22.47 16.72 18.36 17.54 13.58 40.92%
DPS 0.00 0.00 0.00 7.28 0.00 0.00 0.00 -
NAPS 1.5842 1.5385 1.466 1.4832 1.4473 1.4011 1.3561 10.88%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.82 2.49 2.76 2.95 2.98 2.46 2.40 -
P/RPS 3.72 3.23 4.31 4.67 4.40 3.99 4.25 -8.47%
P/EPS 11.29 10.36 11.18 16.06 14.77 12.76 16.09 -20.98%
EY 8.86 9.65 8.94 6.23 6.77 7.84 6.22 26.51%
DY 0.00 0.00 0.00 2.71 0.00 0.00 0.00 -
P/NAPS 1.62 1.47 1.71 1.81 1.87 1.60 1.61 0.41%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 25/11/11 24/08/11 27/05/11 23/02/11 23/11/10 25/08/10 -
Price 3.40 2.64 2.58 2.83 2.88 2.89 2.50 -
P/RPS 4.49 3.42 4.03 4.48 4.25 4.69 4.42 1.05%
P/EPS 13.61 10.98 10.45 15.41 14.28 14.99 16.76 -12.92%
EY 7.35 9.11 9.57 6.49 7.00 6.67 5.97 14.82%
DY 0.00 0.00 0.00 2.83 0.00 0.00 0.00 -
P/NAPS 1.95 1.56 1.60 1.74 1.81 1.88 1.68 10.41%

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