[IJMPLNT] QoQ 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- 209.75%
YoY- -55.75%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
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 135,116 110,041 131,462 109,658 134,722 146,428 180,933 -17.67%
PBT 29,460 45,225 52,752 29,176 14,423 71,557 62,880 -39.64%
Tax -7,589 -11,181 -11,996 -7,399 -7,424 -17,654 -15,876 -38.83%
NP 21,871 34,044 40,756 21,777 6,999 53,903 47,004 -39.92%
-
NP to SH 22,199 34,405 41,074 21,893 7,068 53,888 46,883 -39.22%
-
Tax Rate 25.76% 24.72% 22.74% 25.36% 51.47% 24.67% 25.25% -
Total Cost 113,245 75,997 90,706 87,881 127,723 92,525 133,929 -10.57%
-
Net Worth 1,394,449 1,371,388 1,339,718 1,323,203 1,389,504 1,395,314 1,354,397 1.96%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 56,098 - - - 80,318 - - -
Div Payout % 252.71% - - - 1,136.36% - - -
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 1,394,449 1,371,388 1,339,718 1,323,203 1,389,504 1,395,314 1,354,397 1.96%
NOSH 801,407 801,981 802,226 801,941 803,181 801,904 801,418 -0.00%
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 16.19% 30.94% 31.00% 19.86% 5.20% 36.81% 25.98% -
ROE 1.59% 2.51% 3.07% 1.65% 0.51% 3.86% 3.46% -
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 16.86 13.72 16.39 13.67 16.77 18.26 22.58 -17.68%
EPS 2.77 4.29 5.12 2.73 0.88 6.72 5.85 -39.22%
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 15.34 12.50 14.93 12.45 15.30 16.63 20.55 -17.69%
EPS 2.52 3.91 4.66 2.49 0.80 6.12 5.32 -39.20%
DPS 6.37 0.00 0.00 0.00 9.12 0.00 0.00 -
NAPS 1.5836 1.5574 1.5214 1.5026 1.5779 1.5845 1.5381 1.96%
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 17.79 21.72 20.99 23.62 19.67 15.44 11.03 37.49%
P/EPS 108.30 69.46 67.19 118.32 375.00 41.96 42.56 86.28%
EY 0.92 1.44 1.49 0.85 0.27 2.38 2.35 -46.45%
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 17.79 20.41 17.76 26.03 17.89 18.62 11.69 32.27%
P/EPS 108.30 65.27 56.84 130.40 340.91 50.60 45.13 79.14%
EY 0.92 1.53 1.76 0.77 0.29 1.98 2.22 -44.38%
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