[IJMPLNT] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -10.7%
YoY- 6.88%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 485,883 522,270 571,741 590,434 554,682 568,680 521,380 -4.57%
PBT 141,576 167,908 178,036 215,247 233,550 221,823 223,635 -26.16%
Tax -38,000 -44,473 -48,353 -57,821 -57,208 -55,337 -56,817 -23.42%
NP 103,576 123,435 129,683 157,426 176,342 166,486 166,818 -27.11%
-
NP to SH 104,440 123,923 129,732 157,313 176,162 166,319 166,772 -26.69%
-
Tax Rate 26.84% 26.49% 27.16% 26.86% 24.49% 24.95% 25.41% -
Total Cost 382,307 398,835 442,058 433,008 378,340 402,194 354,562 5.12%
-
Net Worth 1,371,388 1,339,718 1,323,203 1,389,504 1,395,314 1,354,397 1,290,974 4.09%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 80,318 80,318 80,318 80,318 64,190 64,190 64,190 16.03%
Div Payout % 76.90% 64.81% 61.91% 51.06% 36.44% 38.59% 38.49% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,371,388 1,339,718 1,323,203 1,389,504 1,395,314 1,354,397 1,290,974 4.09%
NOSH 801,981 802,226 801,941 803,181 801,904 801,418 801,847 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 21.32% 23.63% 22.68% 26.66% 31.79% 29.28% 32.00% -
ROE 7.62% 9.25% 9.80% 11.32% 12.63% 12.28% 12.92% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 60.59 65.10 71.29 73.51 69.17 70.96 65.02 -4.57%
EPS 13.02 15.45 16.18 19.59 21.97 20.75 20.80 -26.72%
DPS 10.00 10.00 10.00 10.00 8.00 8.00 8.00 15.96%
NAPS 1.71 1.67 1.65 1.73 1.74 1.69 1.61 4.08%
Adjusted Per Share Value based on latest NOSH - 803,181
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 55.18 59.31 64.93 67.05 62.99 64.58 59.21 -4.57%
EPS 11.86 14.07 14.73 17.86 20.01 18.89 18.94 -26.70%
DPS 9.12 9.12 9.12 9.12 7.29 7.29 7.29 16.02%
NAPS 1.5574 1.5214 1.5026 1.5779 1.5845 1.5381 1.466 4.09%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.98 3.44 3.23 3.30 2.82 2.49 2.76 -
P/RPS 4.92 5.28 4.53 4.49 4.08 3.51 4.24 10.37%
P/EPS 22.88 22.27 19.97 16.85 12.84 12.00 13.27 43.55%
EY 4.37 4.49 5.01 5.94 7.79 8.33 7.54 -30.37%
DY 3.36 2.91 3.10 3.03 2.84 3.21 2.90 10.26%
P/NAPS 1.74 2.06 1.96 1.91 1.62 1.47 1.71 1.16%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 28/08/12 29/05/12 22/02/12 25/11/11 24/08/11 -
Price 2.80 2.91 3.56 3.00 3.40 2.64 2.58 -
P/RPS 4.62 4.47 4.99 4.08 4.92 3.72 3.97 10.58%
P/EPS 21.50 18.84 22.01 15.32 15.48 12.72 12.40 44.08%
EY 4.65 5.31 4.54 6.53 6.46 7.86 8.06 -30.58%
DY 3.57 3.44 2.81 3.33 2.35 3.03 3.10 9.82%
P/NAPS 1.64 1.74 2.16 1.73 1.95 1.56 1.60 1.65%

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