[IJMPLNT] YoY 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 667,666 646,981 486,277 590,434 506,284 406,745 491,604 5.23%
PBT 89,407 109,083 156,613 215,247 196,016 112,632 160,477 -9.28%
Tax -7,110 -25,992 -38,165 -57,821 -48,822 -32,973 -37,420 -24.16%
NP 82,297 83,091 118,448 157,426 147,194 79,659 123,057 -6.48%
-
NP to SH 90,422 88,640 119,571 157,313 147,193 79,488 123,186 -5.02%
-
Tax Rate 7.95% 23.83% 24.37% 26.86% 24.91% 29.27% 23.32% -
Total Cost 585,369 563,890 367,829 433,008 359,090 327,086 368,547 8.01%
-
Net Worth 1,611,462 1,380,346 1,394,449 1,389,504 1,307,885 1,204,744 830,631 11.67%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 52,834 56,176 56,098 80,318 64,190 40,158 51,115 0.55%
Div Payout % 58.43% 63.38% 46.92% 51.06% 43.61% 50.52% 41.49% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,611,462 1,380,346 1,394,449 1,389,504 1,307,885 1,204,744 830,631 11.67%
NOSH 880,580 802,526 801,407 803,181 802,383 803,163 638,947 5.48%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 12.33% 12.84% 24.36% 26.66% 29.07% 19.58% 25.03% -
ROE 5.61% 6.42% 8.57% 11.32% 11.25% 6.60% 14.83% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 75.82 80.62 60.68 73.51 63.10 50.64 76.94 -0.24%
EPS 10.27 11.05 14.92 19.59 18.34 9.90 19.28 -9.96%
DPS 6.00 7.00 7.00 10.00 8.00 5.00 8.00 -4.67%
NAPS 1.83 1.72 1.74 1.73 1.63 1.50 1.30 5.86%
Adjusted Per Share Value based on latest NOSH - 803,181
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 75.82 73.47 55.22 67.05 57.49 46.19 55.83 5.23%
EPS 10.27 10.07 13.58 17.86 16.72 9.03 13.99 -5.01%
DPS 6.00 6.38 6.37 9.12 7.29 4.56 5.80 0.56%
NAPS 1.83 1.5675 1.5836 1.5779 1.4853 1.3681 0.9433 11.67%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.36 3.35 3.00 3.30 2.95 2.55 2.09 -
P/RPS 4.43 4.16 4.94 4.49 4.68 5.04 2.72 8.46%
P/EPS 32.72 30.33 20.11 16.85 16.08 25.77 10.84 20.20%
EY 3.06 3.30 4.97 5.94 6.22 3.88 9.22 -16.78%
DY 1.79 2.09 2.33 3.03 2.71 1.96 3.83 -11.90%
P/NAPS 1.84 1.95 1.72 1.91 1.81 1.70 1.61 2.24%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 27/05/14 28/05/13 29/05/12 27/05/11 26/05/10 26/05/09 -
Price 3.49 3.58 3.00 3.00 2.83 2.40 2.72 -
P/RPS 4.60 4.44 4.94 4.08 4.49 4.74 3.54 4.46%
P/EPS 33.99 32.41 20.11 15.32 15.43 24.25 14.11 15.77%
EY 2.94 3.09 4.97 6.53 6.48 4.12 7.09 -13.64%
DY 1.72 1.96 2.33 3.33 2.83 2.08 2.94 -8.54%
P/NAPS 1.91 2.08 1.72 1.73 1.74 1.60 2.09 -1.48%

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