[IJMPLNT] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 68.49%
YoY- -44.42%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 493,776 453,020 406,745 406,317 367,628 377,108 491,604 0.29%
PBT 206,920 155,072 112,632 115,741 70,350 45,212 160,477 18.44%
Tax -52,456 -35,488 -32,973 -30,522 -19,536 -13,308 -37,420 25.22%
NP 154,464 119,584 79,659 85,218 50,814 31,904 123,057 16.34%
-
NP to SH 154,462 119,580 79,488 84,994 50,446 31,524 123,186 16.26%
-
Tax Rate 25.35% 22.88% 29.27% 26.37% 27.77% 29.43% 23.32% -
Total Cost 339,312 333,436 327,086 321,098 316,814 345,204 368,547 -5.35%
-
Net Worth 1,233,773 1,194,197 1,082,942 1,029,957 815,094 794,507 832,337 29.97%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 36,098 - - - 51,220 -
Div Payout % - - 45.41% - - - 41.58% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,233,773 1,194,197 1,082,942 1,029,957 815,094 794,507 832,337 29.97%
NOSH 801,151 801,474 721,961 695,917 641,806 640,731 640,259 16.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 31.28% 26.40% 19.58% 20.97% 13.82% 8.46% 25.03% -
ROE 12.52% 10.01% 7.34% 8.25% 6.19% 3.97% 14.80% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 61.63 56.52 56.34 58.39 57.28 58.86 76.78 -13.61%
EPS 19.28 14.92 11.01 12.21 7.86 4.92 19.24 0.13%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 8.00 -
NAPS 1.54 1.49 1.50 1.48 1.27 1.24 1.30 11.94%
Adjusted Per Share Value based on latest NOSH - 740,826
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 56.07 51.45 46.19 46.14 41.75 42.82 55.83 0.28%
EPS 17.54 13.58 9.03 9.65 5.73 3.58 13.99 16.25%
DPS 0.00 0.00 4.10 0.00 0.00 0.00 5.82 -
NAPS 1.4011 1.3561 1.2298 1.1696 0.9256 0.9023 0.9452 29.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.46 2.40 2.55 2.48 2.80 2.60 2.09 -
P/RPS 3.99 4.25 4.53 4.25 4.89 4.42 2.72 29.07%
P/EPS 12.76 16.09 23.16 20.31 35.62 52.85 10.86 11.33%
EY 7.84 6.22 4.32 4.92 2.81 1.89 9.21 -10.17%
DY 0.00 0.00 1.96 0.00 0.00 0.00 3.83 -
P/NAPS 1.60 1.61 1.70 1.68 2.20 2.10 1.61 -0.41%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 26/05/10 25/02/10 24/11/09 25/08/09 26/05/09 -
Price 2.89 2.50 2.40 2.45 2.47 2.92 2.72 -
P/RPS 4.69 4.42 4.26 4.20 4.31 4.96 3.54 20.60%
P/EPS 14.99 16.76 21.80 20.06 31.42 59.35 14.14 3.96%
EY 6.67 5.97 4.59 4.99 3.18 1.68 7.07 -3.80%
DY 0.00 0.00 2.08 0.00 0.00 0.00 2.94 -
P/NAPS 1.88 1.68 1.60 1.66 1.94 2.35 2.09 -6.81%

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