[IJMPLNT] QoQ TTM 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- 10.03%

YoY- -35.47%

Quarter Report

IJMPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	509,321	469,819	425,723	406,745	383,733	364,474	427,335	12.37%
YoY %	8.41%	10.36%	4.67%	6.00%	5.28%	-14.71%	-	-
Horiz. %	119.19%	109.94%	99.62%	95.18%	89.80%	85.29%	100.00%	-
PBT	189,116	180,917	140,097	112,632	94,288	88,689	113,852	40.12%
YoY %	4.53%	29.14%	24.38%	19.46%	6.31%	-22.10%	-	-
Horiz. %	166.11%	158.91%	123.05%	98.93%	82.82%	77.90%	100.00%	-
Tax	-52,092	-49,433	-38,518	-32,973	-21,875	-20,914	-26,591	56.37%
YoY %	-5.38%	-28.34%	-16.82%	-50.73%	-4.60%	21.35%	-	-
Horiz. %	195.90%	185.90%	144.85%	124.00%	82.26%	78.65%	100.00%	-
NP	137,024	131,484	101,579	79,659	72,413	67,775	87,261	34.98%
YoY %	4.21%	29.44%	27.52%	10.01%	6.84%	-22.33%	-	-
Horiz. %	157.03%	150.68%	116.41%	91.29%	82.98%	77.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	137,018	131,496	101,502	79,488	72,244	67,722	87,295	34.94%
YoY %	4.20%	29.55%	27.69%	10.03%	6.68%	-22.42%	-	-
Horiz. %	156.96%	150.63%	116.27%	91.06%	82.76%	77.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.54%	27.32%	27.49%	29.27%	23.20%	23.58%	23.36%	-
YoY %	0.81%	-0.62%	-6.08%	26.16%	-1.61%	0.94%	-	-
Horiz. %	117.89%	116.95%	117.68%	125.30%	99.32%	100.94%	100.00%	-
Total Cost	372,297	338,335	324,144	327,086	311,320	296,699	340,074	6.20%
YoY %	10.04%	4.38%	-0.90%	5.06%	4.93%	-12.75%	-	-
Horiz. %	109.48%	99.49%	95.32%	96.18%	91.54%	87.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,273,300	1,233,459	1,194,197	1,204,744	1,096,423	815,716	794,507	36.83%
YoY %	3.23%	3.29%	-0.88%	9.88%	34.41%	2.67%	-	-
Horiz. %	160.26%	155.25%	150.31%	151.63%	138.00%	102.67%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	40,158	40,158	40,158	40,158	51,115	51,115	51,115	-14.81%
YoY %	0.00%	0.00%	0.00%	-21.44%	0.00%	0.00%	-	-
Horiz. %	78.56%	78.56%	78.56%	78.56%	100.00%	100.00%	100.00%	-
Div Payout %	29.31%	30.54%	39.56%	50.52%	70.75%	75.48%	58.56%	-
YoY %	-4.03%	-22.80%	-21.69%	-28.59%	-6.27%	28.89%	-	-
Horiz. %	50.05%	52.15%	67.55%	86.27%	120.82%	128.89%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	1,273,300	1,233,459	1,194,197	1,204,744	1,096,423	815,716	794,507	36.83%
YoY %	3.23%	3.29%	-0.88%	9.88%	34.41%	2.67%	-	-
Horiz. %	160.26%	155.25%	150.31%	151.63%	138.00%	102.67%	100.00%	-
NOSH	800,818	800,947	801,474	803,163	740,826	642,296	640,731	15.98%
YoY %	-0.02%	-0.07%	-0.21%	8.41%	15.34%	0.24%	-	-
Horiz. %	124.99%	125.01%	125.09%	125.35%	115.62%	100.24%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	26.90%	27.99%	23.86%	19.58%	18.87%	18.60%	20.42%	-
YoY %	-3.89%	17.31%	21.86%	3.76%	1.45%	-8.91%	-	-
Horiz. %	131.73%	137.07%	116.85%	95.89%	92.41%	91.09%	100.00%	-
ROE	10.76%	10.66%	8.50%	6.60%	6.59%	8.30%	10.99%	-
YoY %	0.94%	25.41%	28.79%	0.15%	-20.60%	-24.48%	-	-
Horiz. %	97.91%	97.00%	77.34%	60.05%	59.96%	75.52%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	63.60	58.66	53.12	50.64	51.80	56.75	66.69	-3.10%
YoY %	8.42%	10.43%	4.90%	-2.24%	-8.72%	-14.90%	-	-
Horiz. %	95.37%	87.96%	79.65%	75.93%	77.67%	85.10%	100.00%	-
EPS	17.11	16.42	12.66	9.90	9.75	10.54	13.62	16.37%
YoY %	4.20%	29.70%	27.88%	1.54%	-7.50%	-22.61%	-	-
Horiz. %	125.62%	120.56%	92.95%	72.69%	71.59%	77.39%	100.00%	-
DPS	5.00	5.01	5.01	5.00	6.90	8.00	8.00	-26.83%
YoY %	-0.20%	0.00%	0.20%	-27.54%	-13.75%	0.00%	-	-
Horiz. %	62.50%	62.62%	62.62%	62.50%	86.25%	100.00%	100.00%	-
NAPS	1.59	1.54	1.49	1.50	1.48	1.27	1.24	17.97%
YoY %	3.25%	3.36%	-0.67%	1.35%	16.54%	2.42%	-	-
Horiz. %	128.23%	124.19%	120.16%	120.97%	119.35%	102.42%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 803,163
RPS	57.84	53.35	48.35	46.19	43.58	41.39	48.53	12.37%
YoY %	8.42%	10.34%	4.68%	5.99%	5.29%	-14.71%	-	-
Horiz. %	119.18%	109.93%	99.63%	95.18%	89.80%	85.29%	100.00%	-
EPS	15.56	14.93	11.53	9.03	8.20	7.69	9.91	34.97%
YoY %	4.22%	29.49%	27.69%	10.12%	6.63%	-22.40%	-	-
Horiz. %	157.01%	150.66%	116.35%	91.12%	82.74%	77.60%	100.00%	-
DPS	4.56	4.56	4.56	4.56	5.80	5.80	5.80	-14.77%
YoY %	0.00%	0.00%	0.00%	-21.38%	0.00%	0.00%	-	-
Horiz. %	78.62%	78.62%	78.62%	78.62%	100.00%	100.00%	100.00%	-
NAPS	1.446	1.4007	1.3561	1.3681	1.2451	0.9263	0.9023	36.82%
YoY %	3.23%	3.29%	-0.88%	9.88%	34.42%	2.66%	-	-
Horiz. %	160.26%	155.24%	150.29%	151.62%	137.99%	102.66%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
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	4.69	4.19	4.52	5.04	4.79	4.93	3.90	13.04%
YoY %	11.93%	-7.30%	-10.32%	5.22%	-2.84%	26.41%	-	-
Horiz. %	120.26%	107.44%	115.90%	129.23%	122.82%	126.41%	100.00%	-
P/EPS	17.42	14.98	18.95	25.77	25.43	26.56	19.08	-5.87%
YoY %	16.29%	-20.95%	-26.46%	1.34%	-4.25%	39.20%	-	-
Horiz. %	91.30%	78.51%	99.32%	135.06%	133.28%	139.20%	100.00%	-
EY	5.74	6.67	5.28	3.88	3.93	3.77	5.24	6.24%
YoY %	-13.94%	26.33%	36.08%	-1.27%	4.24%	-28.05%	-	-
Horiz. %	109.54%	127.29%	100.76%	74.05%	75.00%	71.95%	100.00%	-
DY	1.68	2.04	2.09	1.96	2.78	2.86	3.08	-33.16%
YoY %	-17.65%	-2.39%	6.63%	-29.50%	-2.80%	-7.14%	-	-
Horiz. %	54.55%	66.23%	67.86%	63.64%	90.26%	92.86%	100.00%	-
P/NAPS	1.87	1.60	1.61	1.70	1.68	2.20	2.10	-7.42%
YoY %	16.87%	-0.62%	-5.29%	1.19%	-23.64%	4.76%	-	-
Horiz. %	89.05%	76.19%	76.67%	80.95%	80.00%	104.76%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
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	4.53	4.93	4.71	4.74	4.73	4.35	4.38	2.26%
YoY %	-8.11%	4.67%	-0.63%	0.21%	8.74%	-0.68%	-	-
Horiz. %	103.42%	112.56%	107.53%	108.22%	107.99%	99.32%	100.00%	-
P/EPS	16.83	17.60	19.74	24.25	25.12	23.43	21.43	-14.84%
YoY %	-4.38%	-10.84%	-18.60%	-3.46%	7.21%	9.33%	-	-
Horiz. %	78.53%	82.13%	92.11%	113.16%	117.22%	109.33%	100.00%	-
EY	5.94	5.68	5.07	4.12	3.98	4.27	4.67	17.34%
YoY %	4.58%	12.03%	23.06%	3.52%	-6.79%	-8.57%	-	-
Horiz. %	127.19%	121.63%	108.57%	88.22%	85.22%	91.43%	100.00%	-
DY	1.74	1.73	2.00	2.08	2.82	3.24	2.74	-26.05%
YoY %	0.58%	-13.50%	-3.85%	-26.24%	-12.96%	18.25%	-	-
Horiz. %	63.50%	63.14%	72.99%	75.91%	102.92%	118.25%	100.00%	-
P/NAPS	1.81	1.88	1.68	1.60	1.66	1.94	2.35	-15.93%
YoY %	-3.72%	11.90%	5.00%	-3.61%	-14.43%	-17.45%	-	-
Horiz. %	77.02%	80.00%	71.49%	68.09%	70.64%	82.55%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos