[IJMPLNT] QoQ TTM Result on 30-Jun-2010 [#1]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 27.69%
YoY- 16.27%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 506,284 509,321 469,819 425,723 406,745 383,733 364,474 24.51%
PBT 196,016 189,116 180,917 140,097 112,632 94,288 88,689 69.75%
Tax -48,822 -52,092 -49,433 -38,518 -32,973 -21,875 -20,914 76.06%
NP 147,194 137,024 131,484 101,579 79,659 72,413 67,775 67.78%
-
NP to SH 147,193 137,018 131,496 101,502 79,488 72,244 67,722 67.87%
-
Tax Rate 24.91% 27.54% 27.32% 27.49% 29.27% 23.20% 23.58% -
Total Cost 359,090 372,297 338,335 324,144 327,086 311,320 296,699 13.58%
-
Net Worth 1,307,885 1,273,300 1,233,459 1,194,197 1,204,744 1,096,423 815,716 37.02%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 64,190 40,158 40,158 40,158 40,158 51,115 51,115 16.41%
Div Payout % 43.61% 29.31% 30.54% 39.56% 50.52% 70.75% 75.48% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,307,885 1,273,300 1,233,459 1,194,197 1,204,744 1,096,423 815,716 37.02%
NOSH 802,383 800,818 800,947 801,474 803,163 740,826 642,296 16.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 29.07% 26.90% 27.99% 23.86% 19.58% 18.87% 18.60% -
ROE 11.25% 10.76% 10.66% 8.50% 6.60% 6.59% 8.30% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 63.10 63.60 58.66 53.12 50.64 51.80 56.75 7.33%
EPS 18.34 17.11 16.42 12.66 9.90 9.75 10.54 44.71%
DPS 8.00 5.00 5.01 5.01 5.00 6.90 8.00 0.00%
NAPS 1.63 1.59 1.54 1.49 1.50 1.48 1.27 18.11%
Adjusted Per Share Value based on latest NOSH - 801,474
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 57.49 57.84 53.35 48.35 46.19 43.58 41.39 24.51%
EPS 16.72 15.56 14.93 11.53 9.03 8.20 7.69 67.91%
DPS 7.29 4.56 4.56 4.56 4.56 5.80 5.80 16.48%
NAPS 1.4853 1.446 1.4007 1.3561 1.3681 1.2451 0.9263 37.03%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.95 2.98 2.46 2.40 2.55 2.48 2.80 -
P/RPS 4.68 4.69 4.19 4.52 5.04 4.79 4.93 -3.41%
P/EPS 16.08 17.42 14.98 18.95 25.77 25.43 26.56 -28.45%
EY 6.22 5.74 6.67 5.28 3.88 3.93 3.77 39.66%
DY 2.71 1.68 2.04 2.09 1.96 2.78 2.86 -3.53%
P/NAPS 1.81 1.87 1.60 1.61 1.70 1.68 2.20 -12.20%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 23/02/11 23/11/10 25/08/10 26/05/10 25/02/10 24/11/09 -
Price 2.83 2.88 2.89 2.50 2.40 2.45 2.47 -
P/RPS 4.49 4.53 4.93 4.71 4.74 4.73 4.35 2.13%
P/EPS 15.43 16.83 17.60 19.74 24.25 25.12 23.43 -24.32%
EY 6.48 5.94 5.68 5.07 4.12 3.98 4.27 32.09%
DY 2.83 1.74 1.73 2.00 2.08 2.82 3.24 -8.63%
P/NAPS 1.74 1.81 1.88 1.68 1.60 1.66 1.94 -7.00%

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