[IJMPLNT] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -6.48%
YoY- -35.47%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 543,085 493,776 453,020 406,745 406,317 367,628 377,108 27.44%
PBT 217,720 206,920 155,072 112,632 115,741 70,350 45,212 184.34%
Tax -56,014 -52,456 -35,488 -32,973 -30,522 -19,536 -13,308 160.00%
NP 161,705 154,464 119,584 79,659 85,218 50,814 31,904 194.19%
-
NP to SH 161,701 154,462 119,580 79,488 84,994 50,446 31,524 196.54%
-
Tax Rate 25.73% 25.35% 22.88% 29.27% 26.37% 27.77% 29.43% -
Total Cost 381,380 339,312 333,436 327,086 321,098 316,814 345,204 6.85%
-
Net Worth 1,274,480 1,233,773 1,194,197 1,082,942 1,029,957 815,094 794,507 36.91%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 36,098 - - - -
Div Payout % - - - 45.41% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,274,480 1,233,773 1,194,197 1,082,942 1,029,957 815,094 794,507 36.91%
NOSH 801,559 801,151 801,474 721,961 695,917 641,806 640,731 16.05%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 29.78% 31.28% 26.40% 19.58% 20.97% 13.82% 8.46% -
ROE 12.69% 12.52% 10.01% 7.34% 8.25% 6.19% 3.97% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 67.75 61.63 56.52 56.34 58.39 57.28 58.86 9.80%
EPS 20.17 19.28 14.92 11.01 12.21 7.86 4.92 155.49%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.59 1.54 1.49 1.50 1.48 1.27 1.24 17.97%
Adjusted Per Share Value based on latest NOSH - 803,163
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 61.67 56.07 51.45 46.19 46.14 41.75 42.82 27.44%
EPS 18.36 17.54 13.58 9.03 9.65 5.73 3.58 196.50%
DPS 0.00 0.00 0.00 4.10 0.00 0.00 0.00 -
NAPS 1.4473 1.4011 1.3561 1.2298 1.1696 0.9256 0.9023 36.90%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.98 2.46 2.40 2.55 2.48 2.80 2.60 -
P/RPS 4.40 3.99 4.25 4.53 4.25 4.89 4.42 -0.30%
P/EPS 14.77 12.76 16.09 23.16 20.31 35.62 52.85 -57.15%
EY 6.77 7.84 6.22 4.32 4.92 2.81 1.89 133.56%
DY 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
P/NAPS 1.87 1.60 1.61 1.70 1.68 2.20 2.10 -7.42%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 23/11/10 25/08/10 26/05/10 25/02/10 24/11/09 25/08/09 -
Price 2.88 2.89 2.50 2.40 2.45 2.47 2.92 -
P/RPS 4.25 4.69 4.42 4.26 4.20 4.31 4.96 -9.76%
P/EPS 14.28 14.99 16.76 21.80 20.06 31.42 59.35 -61.21%
EY 7.00 6.67 5.97 4.59 4.99 3.18 1.68 158.26%
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 1.81 1.88 1.68 1.60 1.66 1.94 2.35 -15.93%

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