[IJMPLNT] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 60.02%
YoY- -68.74%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 453,020 406,745 406,317 367,628 377,108 491,604 550,145 -12.17%
PBT 155,072 112,632 115,741 70,350 45,212 160,477 203,993 -16.74%
Tax -35,488 -32,973 -30,522 -19,536 -13,308 -37,420 -51,249 -21.78%
NP 119,584 79,659 85,218 50,814 31,904 123,057 152,744 -15.09%
-
NP to SH 119,580 79,488 84,994 50,446 31,524 123,186 152,917 -15.15%
-
Tax Rate 22.88% 29.27% 26.37% 27.77% 29.43% 23.32% 25.12% -
Total Cost 333,436 327,086 321,098 316,814 345,204 368,547 397,401 -11.06%
-
Net Worth 1,194,197 1,082,942 1,029,957 815,094 794,507 832,337 825,599 27.98%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 36,098 - - - 51,220 - -
Div Payout % - 45.41% - - - 41.58% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,194,197 1,082,942 1,029,957 815,094 794,507 832,337 825,599 27.98%
NOSH 801,474 721,961 695,917 641,806 640,731 640,259 639,999 16.23%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 26.40% 19.58% 20.97% 13.82% 8.46% 25.03% 27.76% -
ROE 10.01% 7.34% 8.25% 6.19% 3.97% 14.80% 18.52% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 56.52 56.34 58.39 57.28 58.86 76.78 85.96 -24.44%
EPS 14.92 11.01 12.21 7.86 4.92 19.24 23.89 -26.99%
DPS 0.00 5.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.49 1.50 1.48 1.27 1.24 1.30 1.29 10.11%
Adjusted Per Share Value based on latest NOSH - 642,296
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 51.45 46.19 46.14 41.75 42.82 55.83 62.48 -12.17%
EPS 13.58 9.03 9.65 5.73 3.58 13.99 17.37 -15.17%
DPS 0.00 4.10 0.00 0.00 0.00 5.82 0.00 -
NAPS 1.3561 1.2298 1.1696 0.9256 0.9023 0.9452 0.9376 27.98%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.40 2.55 2.48 2.80 2.60 2.09 1.94 -
P/RPS 4.25 4.53 4.25 4.89 4.42 2.72 2.26 52.53%
P/EPS 16.09 23.16 20.31 35.62 52.85 10.86 8.12 57.95%
EY 6.22 4.32 4.92 2.81 1.89 9.21 12.32 -36.67%
DY 0.00 1.96 0.00 0.00 0.00 3.83 0.00 -
P/NAPS 1.61 1.70 1.68 2.20 2.10 1.61 1.50 4.84%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 25/02/10 24/11/09 25/08/09 26/05/09 24/02/09 -
Price 2.50 2.40 2.45 2.47 2.92 2.72 2.02 -
P/RPS 4.42 4.26 4.20 4.31 4.96 3.54 2.35 52.54%
P/EPS 16.76 21.80 20.06 31.42 59.35 14.14 8.45 58.06%
EY 5.97 4.59 4.99 3.18 1.68 7.07 11.83 -36.69%
DY 0.00 2.08 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 1.68 1.60 1.66 1.94 2.35 2.09 1.57 4.63%

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