[IJMPLNT] QoQ TTM 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- -17.53%
YoY- -22.21%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 486,277 485,883 522,270 571,741 590,434 554,682 568,680 -9.90%
PBT 156,613 141,576 167,908 178,036 215,247 233,550 221,823 -20.69%
Tax -38,165 -38,000 -44,473 -48,353 -57,821 -57,208 -55,337 -21.92%
NP 118,448 103,576 123,435 129,683 157,426 176,342 166,486 -20.28%
-
NP to SH 119,571 104,440 123,923 129,732 157,313 176,162 166,319 -19.73%
-
Tax Rate 24.37% 26.84% 26.49% 27.16% 26.86% 24.49% 24.95% -
Total Cost 367,829 382,307 398,835 442,058 433,008 378,340 402,194 -5.77%
-
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 80,318 80,318 80,318 64,190 64,190 -8.58%
Div Payout % 46.92% 76.90% 64.81% 61.91% 51.06% 36.44% 38.59% -
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 24.36% 21.32% 23.63% 22.68% 26.66% 31.79% 29.28% -
ROE 8.57% 7.62% 9.25% 9.80% 11.32% 12.63% 12.28% -
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 60.68 60.59 65.10 71.29 73.51 69.17 70.96 -9.89%
EPS 14.92 13.02 15.45 16.18 19.59 21.97 20.75 -19.72%
DPS 7.00 10.00 10.00 10.00 10.00 8.00 8.00 -8.50%
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 55.22 55.18 59.31 64.93 67.05 62.99 64.58 -9.90%
EPS 13.58 11.86 14.07 14.73 17.86 20.01 18.89 -19.73%
DPS 6.37 9.12 9.12 9.12 9.12 7.29 7.29 -8.59%
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 4.94 4.92 5.28 4.53 4.49 4.08 3.51 25.56%
P/EPS 20.11 22.88 22.27 19.97 16.85 12.84 12.00 41.04%
EY 4.97 4.37 4.49 5.01 5.94 7.79 8.33 -29.10%
DY 2.33 3.36 2.91 3.10 3.03 2.84 3.21 -19.21%
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 4.94 4.62 4.47 4.99 4.08 4.92 3.72 20.79%
P/EPS 20.11 21.50 18.84 22.01 15.32 15.48 12.72 35.67%
EY 4.97 4.65 5.31 4.54 6.53 6.46 7.86 -26.30%
DY 2.33 3.57 3.44 2.81 3.33 2.35 3.03 -16.05%
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