[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

IJMPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	469,819	425,723	406,745	383,733	364,474	427,335	491,604	-2.97%
YoY %	10.36%	4.67%	6.00%	5.28%	-14.71%	-13.07%	-	-
Horiz. %	95.57%	86.60%	82.74%	78.06%	74.14%	86.93%	100.00%	-
PBT	180,917	140,097	112,632	94,288	88,689	113,852	160,477	8.31%
YoY %	29.14%	24.38%	19.46%	6.31%	-22.10%	-29.05%	-	-
Horiz. %	112.74%	87.30%	70.19%	58.75%	55.27%	70.95%	100.00%	-
Tax	-49,433	-38,518	-32,973	-21,875	-20,914	-26,591	-37,420	20.37%
YoY %	-28.34%	-16.82%	-50.73%	-4.60%	21.35%	28.94%	-	-
Horiz. %	132.10%	102.93%	88.12%	58.46%	55.89%	71.06%	100.00%	-
NP	131,484	101,579	79,659	72,413	67,775	87,261	123,057	4.51%
YoY %	29.44%	27.52%	10.01%	6.84%	-22.33%	-29.09%	-	-
Horiz. %	106.85%	82.55%	64.73%	58.85%	55.08%	70.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	131,496	101,502	79,488	72,244	67,722	87,295	123,186	4.44%
YoY %	29.55%	27.69%	10.03%	6.68%	-22.42%	-29.14%	-	-
Horiz. %	106.75%	82.40%	64.53%	58.65%	54.98%	70.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.32%	27.49%	29.27%	23.20%	23.58%	23.36%	23.32%	-
YoY %	-0.62%	-6.08%	26.16%	-1.61%	0.94%	0.17%	-	-
Horiz. %	117.15%	117.88%	125.51%	99.49%	101.11%	100.17%	100.00%	-
Total Cost	338,335	324,144	327,086	311,320	296,699	340,074	368,547	-5.53%
YoY %	4.38%	-0.90%	5.06%	4.93%	-12.75%	-7.73%	-	-
Horiz. %	91.80%	87.95%	88.75%	84.47%	80.51%	92.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,233,459	1,194,197	1,204,744	1,096,423	815,716	794,507	830,631	30.12%
YoY %	3.29%	-0.88%	9.88%	34.41%	2.67%	-4.35%	-	-
Horiz. %	148.50%	143.77%	145.04%	132.00%	98.20%	95.65%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	40,158	40,158	40,158	51,115	51,115	51,115	51,115	-14.84%
YoY %	0.00%	0.00%	-21.44%	0.00%	0.00%	0.00%	-	-
Horiz. %	78.56%	78.56%	78.56%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	30.54%	39.56%	50.52%	70.75%	75.48%	58.56%	41.49%	-
YoY %	-22.80%	-21.69%	-28.59%	-6.27%	28.89%	41.14%	-	-
Horiz. %	73.61%	95.35%	121.76%	170.52%	181.92%	141.14%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	1,233,459	1,194,197	1,204,744	1,096,423	815,716	794,507	830,631	30.12%
YoY %	3.29%	-0.88%	9.88%	34.41%	2.67%	-4.35%	-	-
Horiz. %	148.50%	143.77%	145.04%	132.00%	98.20%	95.65%	100.00%	-
NOSH	800,947	801,474	803,163	740,826	642,296	640,731	638,947	16.24%
YoY %	-0.07%	-0.21%	8.41%	15.34%	0.24%	0.28%	-	-
Horiz. %	125.35%	125.44%	125.70%	115.94%	100.52%	100.28%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	27.99%	23.86%	19.58%	18.87%	18.60%	20.42%	25.03%	-
YoY %	17.31%	21.86%	3.76%	1.45%	-8.91%	-18.42%	-	-
Horiz. %	111.83%	95.33%	78.23%	75.39%	74.31%	81.58%	100.00%	-
ROE	10.66%	8.50%	6.60%	6.59%	8.30%	10.99%	14.83%	-
YoY %	25.41%	28.79%	0.15%	-20.60%	-24.48%	-25.89%	-	-
Horiz. %	71.88%	57.32%	44.50%	44.44%	55.97%	74.11%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	58.66	53.12	50.64	51.80	56.75	66.69	76.94	-16.52%
YoY %	10.43%	4.90%	-2.24%	-8.72%	-14.90%	-13.32%	-	-
Horiz. %	76.24%	69.04%	65.82%	67.33%	73.76%	86.68%	100.00%	-
EPS	16.42	12.66	9.90	9.75	10.54	13.62	19.28	-10.14%
YoY %	29.70%	27.88%	1.54%	-7.50%	-22.61%	-29.36%	-	-
Horiz. %	85.17%	65.66%	51.35%	50.57%	54.67%	70.64%	100.00%	-
DPS	5.01	5.01	5.00	6.90	8.00	8.00	8.00	-26.78%
YoY %	0.00%	0.20%	-27.54%	-13.75%	0.00%	0.00%	-	-
Horiz. %	62.62%	62.62%	62.50%	86.25%	100.00%	100.00%	100.00%	-
NAPS	1.54	1.49	1.50	1.48	1.27	1.24	1.30	11.94%
YoY %	3.36%	-0.67%	1.35%	16.54%	2.42%	-4.62%	-	-
Horiz. %	118.46%	114.62%	115.38%	113.85%	97.69%	95.38%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 740,826
RPS	53.35	48.35	46.19	43.58	41.39	48.53	55.83	-2.98%
YoY %	10.34%	4.68%	5.99%	5.29%	-14.71%	-13.08%	-	-
Horiz. %	95.56%	86.60%	82.73%	78.06%	74.14%	86.92%	100.00%	-
EPS	14.93	11.53	9.03	8.20	7.69	9.91	13.99	4.42%
YoY %	29.49%	27.69%	10.12%	6.63%	-22.40%	-29.16%	-	-
Horiz. %	106.72%	82.42%	64.55%	58.61%	54.97%	70.84%	100.00%	-
DPS	4.56	4.56	4.56	5.80	5.80	5.80	5.80	-14.80%
YoY %	0.00%	0.00%	-21.38%	0.00%	0.00%	0.00%	-	-
Horiz. %	78.62%	78.62%	78.62%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.4007	1.3561	1.3681	1.2451	0.9263	0.9023	0.9433	30.12%
YoY %	3.29%	-0.88%	9.88%	34.42%	2.66%	-4.35%	-	-
Horiz. %	148.49%	143.76%	145.03%	131.99%	98.20%	95.65%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-7.30%	-10.32%	5.22%	-2.84%	26.41%	43.38%	-	-
Horiz. %	154.04%	166.18%	185.29%	176.10%	181.25%	143.38%	100.00%	-
P/EPS	14.98	18.95	25.77	25.43	26.56	19.08	10.84	24.04%
YoY %	-20.95%	-26.46%	1.34%	-4.25%	39.20%	76.01%	-	-
Horiz. %	138.19%	174.82%	237.73%	234.59%	245.02%	176.01%	100.00%	-
EY	6.67	5.28	3.88	3.93	3.77	5.24	9.22	-19.39%
YoY %	26.33%	36.08%	-1.27%	4.24%	-28.05%	-43.17%	-	-
Horiz. %	72.34%	57.27%	42.08%	42.62%	40.89%	56.83%	100.00%	-
DY	2.04	2.09	1.96	2.78	2.86	3.08	3.83	-34.26%
YoY %	-2.39%	6.63%	-29.50%	-2.80%	-7.14%	-19.58%	-	-
Horiz. %	53.26%	54.57%	51.17%	72.58%	74.67%	80.42%	100.00%	-
P/NAPS	1.60	1.61	1.70	1.68	2.20	2.10	1.61	-0.41%
YoY %	-0.62%	-5.29%	1.19%	-23.64%	4.76%	30.43%	-	-
Horiz. %	99.38%	100.00%	105.59%	104.35%	136.65%	130.43%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	4.67%	-0.63%	0.21%	8.74%	-0.68%	23.73%	-	-
Horiz. %	139.27%	133.05%	133.90%	133.62%	122.88%	123.73%	100.00%	-
P/EPS	17.60	19.74	24.25	25.12	23.43	21.43	14.11	15.85%
YoY %	-10.84%	-18.60%	-3.46%	7.21%	9.33%	51.88%	-	-
Horiz. %	124.73%	139.90%	171.86%	178.03%	166.05%	151.88%	100.00%	-
EY	5.68	5.07	4.12	3.98	4.27	4.67	7.09	-13.72%
YoY %	12.03%	23.06%	3.52%	-6.79%	-8.57%	-34.13%	-	-
Horiz. %	80.11%	71.51%	58.11%	56.14%	60.23%	65.87%	100.00%	-
DY	1.73	2.00	2.08	2.82	3.24	2.74	2.94	-29.75%
YoY %	-13.50%	-3.85%	-26.24%	-12.96%	18.25%	-6.80%	-	-
Horiz. %	58.84%	68.03%	70.75%	95.92%	110.20%	93.20%	100.00%	-
P/NAPS	1.88	1.68	1.60	1.66	1.94	2.35	2.09	-6.81%
YoY %	11.90%	5.00%	-3.61%	-14.43%	-17.45%	12.44%	-	-
Horiz. %	89.95%	80.38%	76.56%	79.43%	92.82%	112.44%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos