[IJMPLNT] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 220.05%
YoY- -68.74%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Revenue 241,120 309,284 246,888 183,814 310,944 211,325 124,354 11.16%
PBT 81,928 129,267 103,460 35,175 106,963 69,395 22,497 22.94%
Tax -19,395 -32,743 -26,228 -9,768 -26,274 -19,231 -6,790 18.26%
NP 62,533 96,524 77,232 25,407 80,689 50,164 15,707 24.70%
-
NP to SH 62,967 96,357 77,231 25,223 80,687 50,155 15,698 24.85%
-
Tax Rate 23.67% 25.33% 25.35% 27.77% 24.56% 27.71% 30.18% -
Total Cost 178,587 212,760 169,656 158,407 230,255 161,161 108,647 8.26%
-
Net Worth 1,339,552 1,354,769 1,233,773 815,094 792,804 0 514,607 16.51%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Net Worth 1,339,552 1,354,769 1,233,773 815,094 792,804 0 514,607 16.51%
NOSH 802,127 801,638 801,151 641,806 639,358 570,591 514,607 7.35%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
NP Margin 25.93% 31.21% 31.28% 13.82% 25.95% 23.74% 12.63% -
ROE 4.70% 7.11% 6.26% 3.09% 10.18% 0.00% 3.05% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
RPS 30.06 38.58 30.82 28.64 48.63 37.04 24.16 3.55%
EPS 7.85 12.02 9.64 3.93 12.62 8.79 3.03 16.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.69 1.54 1.27 1.24 0.00 1.00 8.54%
Adjusted Per Share Value based on latest NOSH - 642,296
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
RPS 27.38 35.12 28.04 20.87 35.31 24.00 14.12 11.16%
EPS 7.15 10.94 8.77 2.86 9.16 5.70 1.78 24.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5212 1.5385 1.4011 0.9256 0.9003 0.00 0.5844 16.51%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 30/06/06 -
Price 3.44 2.49 2.46 2.80 1.81 2.40 1.42 -
P/RPS 11.44 6.45 7.98 9.78 3.72 6.48 5.88 11.22%
P/EPS 43.82 20.72 25.52 71.25 14.34 27.30 46.55 -0.96%
EY 2.28 4.83 3.92 1.40 6.97 3.66 2.15 0.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.47 1.60 2.20 1.46 0.00 1.42 6.12%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Date 28/11/12 25/11/11 23/11/10 24/11/09 25/11/08 - 16/08/06 -
Price 2.91 2.64 2.89 2.47 1.82 0.00 1.68 -
P/RPS 9.68 6.84 9.38 8.62 3.74 0.00 6.95 5.43%
P/EPS 37.07 21.96 29.98 62.85 14.42 0.00 55.07 -6.12%
EY 2.70 4.55 3.34 1.59 6.93 0.00 1.82 6.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.56 1.88 1.94 1.47 0.00 1.68 0.56%

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