[IJMPLNT] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -29.14%
YoY- -49.66%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 406,745 383,733 364,474 427,335 491,604 530,520 577,648 -20.86%
PBT 112,632 94,288 88,689 113,852 160,477 205,456 227,541 -37.45%
Tax -32,973 -21,875 -20,914 -26,591 -37,420 -47,953 -54,889 -28.82%
NP 79,659 72,413 67,775 87,261 123,057 157,503 172,652 -40.31%
-
NP to SH 79,488 72,244 67,722 87,295 123,186 157,633 172,645 -40.40%
-
Tax Rate 29.27% 23.20% 23.58% 23.36% 23.32% 23.34% 24.12% -
Total Cost 327,086 311,320 296,699 340,074 368,547 373,017 404,996 -13.28%
-
Net Worth 1,204,744 1,096,423 815,716 794,507 830,631 827,571 793,320 32.15%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 40,158 51,115 51,115 51,115 51,115 76,459 76,459 -34.92%
Div Payout % 50.52% 70.75% 75.48% 58.56% 41.49% 48.51% 44.29% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,204,744 1,096,423 815,716 794,507 830,631 827,571 793,320 32.15%
NOSH 803,163 740,826 642,296 640,731 638,947 641,528 639,774 16.38%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 19.58% 18.87% 18.60% 20.42% 25.03% 29.69% 29.89% -
ROE 6.60% 6.59% 8.30% 10.99% 14.83% 19.05% 21.76% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 50.64 51.80 56.75 66.69 76.94 82.70 90.29 -32.01%
EPS 9.90 9.75 10.54 13.62 19.28 24.57 26.99 -48.78%
DPS 5.00 6.90 8.00 8.00 8.00 12.00 11.95 -44.08%
NAPS 1.50 1.48 1.27 1.24 1.30 1.29 1.24 13.54%
Adjusted Per Share Value based on latest NOSH - 640,731
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 46.19 43.58 41.39 48.53 55.83 60.25 65.60 -20.87%
EPS 9.03 8.20 7.69 9.91 13.99 17.90 19.61 -40.39%
DPS 4.56 5.80 5.80 5.80 5.80 8.68 8.68 -34.91%
NAPS 1.3681 1.2451 0.9263 0.9023 0.9433 0.9398 0.9009 32.15%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.55 2.48 2.80 2.60 2.09 1.94 1.81 -
P/RPS 5.04 4.79 4.93 3.90 2.72 2.35 2.00 85.28%
P/EPS 25.77 25.43 26.56 19.08 10.84 7.90 6.71 145.44%
EY 3.88 3.93 3.77 5.24 9.22 12.67 14.91 -59.27%
DY 1.96 2.78 2.86 3.08 3.83 6.19 6.60 -55.52%
P/NAPS 1.70 1.68 2.20 2.10 1.61 1.50 1.46 10.68%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 -
Price 2.40 2.45 2.47 2.92 2.72 2.02 1.82 -
P/RPS 4.74 4.73 4.35 4.38 3.54 2.44 2.02 76.67%
P/EPS 24.25 25.12 23.43 21.43 14.11 8.22 6.74 134.98%
EY 4.12 3.98 4.27 4.67 7.09 12.16 14.83 -57.45%
DY 2.08 2.82 3.24 2.74 2.94 5.94 6.57 -53.58%
P/NAPS 1.60 1.66 1.94 2.35 2.09 1.57 1.47 5.81%

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