[IJMPLNT] QoQ 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- 122.14%
YoY- 13.3%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
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 133,633 113,255 102,007 120,924 89,537 94,277 78,995 41.92%
PBT 64,692 38,768 25,826 51,631 23,872 11,303 7,482 320.71%
Tax -17,356 -8,872 -10,081 -13,124 -6,441 -3,327 1,017 -
NP 47,336 29,896 15,745 38,507 17,431 7,976 8,499 213.87%
-
NP to SH 47,336 29,895 15,742 38,523 17,342 7,881 8,498 213.90%
-
Tax Rate 26.83% 22.88% 39.03% 25.42% 26.98% 29.43% -13.59% -
Total Cost 86,297 83,359 86,262 82,417 72,106 86,301 70,496 14.41%
-
Net Worth 1,233,459 1,194,197 1,204,744 1,096,423 815,716 794,507 830,631 30.12%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 40,158 - - - 51,115 -
Div Payout % - - 255.10% - - - 601.50% -
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 1,233,459 1,194,197 1,204,744 1,096,423 815,716 794,507 830,631 30.12%
NOSH 800,947 801,474 803,163 740,826 642,296 640,731 638,947 16.24%
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 35.42% 26.40% 15.44% 31.84% 19.47% 8.46% 10.76% -
ROE 3.84% 2.50% 1.31% 3.51% 2.13% 0.99% 1.02% -
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 16.68 14.13 12.70 16.32 13.94 14.71 12.36 22.09%
EPS 5.91 3.73 1.96 5.20 2.70 1.23 1.33 170.04%
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 15.18 12.86 11.58 13.73 10.17 10.71 8.97 41.96%
EPS 5.38 3.39 1.79 4.37 1.97 0.89 0.97 213.00%
DPS 0.00 0.00 4.56 0.00 0.00 0.00 5.80 -
NAPS 1.4007 1.3561 1.3681 1.2451 0.9263 0.9023 0.9433 30.12%
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 14.74 16.98 20.08 15.19 20.09 17.67 16.90 -8.70%
P/EPS 41.62 64.34 130.10 47.69 103.70 211.38 157.14 -58.72%
EY 2.40 1.55 0.77 2.10 0.96 0.47 0.64 141.17%
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 17.32 17.69 18.90 15.01 17.72 19.85 22.00 -14.72%
P/EPS 48.90 67.02 122.45 47.12 91.48 237.40 204.51 -61.44%
EY 2.04 1.49 0.82 2.12 1.09 0.42 0.49 158.57%
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