[IJMPLNT] QoQ Cumulative 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- 55.93%
YoY- 23.89%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 241,120 109,658 590,434 455,712 309,284 128,351 506,284 -38.93%
PBT 81,928 29,176 215,247 200,824 129,267 66,387 196,016 -44.00%
Tax -19,395 -7,399 -57,821 -50,397 -32,743 -16,867 -48,822 -45.86%
NP 62,533 21,777 157,426 150,427 96,524 49,520 147,194 -43.39%
-
NP to SH 62,967 21,893 157,313 150,245 96,357 49,474 147,193 -43.13%
-
Tax Rate 23.67% 25.36% 26.86% 25.10% 25.33% 25.41% 24.91% -
Total Cost 178,587 87,881 433,008 305,285 212,760 78,831 359,090 -37.14%
-
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 4.70% 1.65% 11.34% 10.77% 7.11% 3.83% 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 30.06 13.67 73.64 56.84 38.58 16.01 63.19 -38.97%
EPS 7.85 2.73 19.62 18.74 12.02 6.17 18.37 -43.17%
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 27.38 12.45 67.05 51.75 35.12 14.58 57.49 -38.93%
EPS 7.15 2.49 17.86 17.06 10.94 5.62 16.72 -43.15%
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 11.44 23.62 4.48 4.96 6.45 17.24 4.67 81.42%
P/EPS 43.82 118.32 16.82 15.05 20.72 44.73 16.06 94.90%
EY 2.28 0.85 5.95 6.65 4.83 2.24 6.23 -48.74%
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 9.68 26.03 4.07 5.98 6.84 16.12 4.48 66.89%
P/EPS 37.07 130.40 15.29 18.14 21.96 41.82 15.41 79.24%
EY 2.70 0.77 6.54 5.51 4.55 2.39 6.49 -44.18%
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