[IJMPLNT] QoQ TTM 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- 6.68%
YoY- -54.17%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 469,819 425,723 406,745 383,733 364,474 427,335 491,604 -2.97%
PBT 180,917 140,097 112,632 94,288 88,689 113,852 160,477 8.31%
Tax -49,433 -38,518 -32,973 -21,875 -20,914 -26,591 -37,420 20.37%
NP 131,484 101,579 79,659 72,413 67,775 87,261 123,057 4.51%
-
NP to SH 131,496 101,502 79,488 72,244 67,722 87,295 123,186 4.44%
-
Tax Rate 27.32% 27.49% 29.27% 23.20% 23.58% 23.36% 23.32% -
Total Cost 338,335 324,144 327,086 311,320 296,699 340,074 368,547 -5.53%
-
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 40,158 40,158 51,115 51,115 51,115 51,115 -14.84%
Div Payout % 30.54% 39.56% 50.52% 70.75% 75.48% 58.56% 41.49% -
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 27.99% 23.86% 19.58% 18.87% 18.60% 20.42% 25.03% -
ROE 10.66% 8.50% 6.60% 6.59% 8.30% 10.99% 14.83% -
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 58.66 53.12 50.64 51.80 56.75 66.69 76.94 -16.52%
EPS 16.42 12.66 9.90 9.75 10.54 13.62 19.28 -10.14%
DPS 5.01 5.01 5.00 6.90 8.00 8.00 8.00 -26.78%
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 53.35 48.35 46.19 43.58 41.39 48.53 55.83 -2.98%
EPS 14.93 11.53 9.03 8.20 7.69 9.91 13.99 4.42%
DPS 4.56 4.56 4.56 5.80 5.80 5.80 5.80 -14.80%
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 4.19 4.52 5.04 4.79 4.93 3.90 2.72 33.34%
P/EPS 14.98 18.95 25.77 25.43 26.56 19.08 10.84 24.04%
EY 6.67 5.28 3.88 3.93 3.77 5.24 9.22 -19.39%
DY 2.04 2.09 1.96 2.78 2.86 3.08 3.83 -34.26%
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 4.93 4.71 4.74 4.73 4.35 4.38 3.54 24.68%
P/EPS 17.60 19.74 24.25 25.12 23.43 21.43 14.11 15.85%
EY 5.68 5.07 4.12 3.98 4.27 4.67 7.09 -13.72%
DY 1.73 2.00 2.08 2.82 3.24 2.74 2.94 -29.75%
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