[IJMPLNT] YoY Cumulative Quarter 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- -93.6%
YoY- -82.0%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/05 CAGR
Revenue 109,658 128,351 113,255 94,277 158,546 92,413 61,143 8.69%
PBT 29,176 66,387 38,768 11,303 57,928 17,227 10,627 15.50%
Tax -7,399 -16,867 -8,872 -3,327 -14,156 -4,735 -2,901 14.29%
NP 21,777 49,520 29,896 7,976 43,772 12,492 7,726 15.94%
-
NP to SH 21,893 49,474 29,895 7,881 43,772 12,488 7,722 16.03%
-
Tax Rate 25.36% 25.41% 22.88% 29.43% 24.44% 27.49% 27.30% -
Total Cost 87,881 78,831 83,359 86,301 114,774 79,921 53,417 7.36%
-
Net Worth 1,323,203 1,290,974 1,194,197 794,507 760,418 570,591 511,457 14.53%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/05 CAGR
Net Worth 1,323,203 1,290,974 1,194,197 794,507 760,418 570,591 511,457 14.53%
NOSH 801,941 801,847 801,474 640,731 639,007 570,591 501,428 6.93%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/05 CAGR
NP Margin 19.86% 38.58% 26.40% 8.46% 27.61% 13.52% 12.64% -
ROE 1.65% 3.83% 2.50% 0.99% 5.76% 2.19% 1.51% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/05 CAGR
RPS 13.67 16.01 14.13 14.71 24.81 16.20 12.19 1.64%
EPS 2.73 6.17 3.73 1.23 6.85 2.21 1.54 8.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.61 1.49 1.24 1.19 1.00 1.02 7.10%
Adjusted Per Share Value based on latest NOSH - 640,731
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/05 CAGR
RPS 12.45 14.58 12.86 10.71 18.00 10.49 6.94 8.70%
EPS 2.49 5.62 3.39 0.89 4.97 1.42 0.88 16.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5026 1.466 1.3561 0.9023 0.8635 0.648 0.5808 14.53%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/05 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/05 -
Price 3.23 2.76 2.40 2.60 3.62 2.19 1.06 -
P/RPS 23.62 17.24 16.98 17.67 14.59 13.52 8.69 15.34%
P/EPS 118.32 44.73 64.34 211.38 52.85 100.06 68.83 8.04%
EY 0.85 2.24 1.55 0.47 1.89 1.00 1.45 -7.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.71 1.61 2.10 3.04 2.19 1.04 9.46%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/05 CAGR
Date 28/08/12 24/08/11 25/08/10 25/08/09 26/08/08 28/11/07 10/08/05 -
Price 3.56 2.58 2.50 2.92 2.50 3.08 1.11 -
P/RPS 26.03 16.12 17.69 19.85 10.08 19.02 9.10 16.18%
P/EPS 130.40 41.82 67.02 237.40 36.50 140.73 72.08 8.83%
EY 0.77 2.39 1.49 0.42 2.74 0.71 1.39 -8.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.60 1.68 2.35 2.10 3.08 1.09 10.25%

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