[IJMPLNT] YoY Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 42.14%
YoY- 15.65%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 455,712 407,314 304,738 412,609 360,118 210,238 190,996 15.58%
PBT 200,824 163,290 86,806 152,995 137,512 50,184 43,983 28.78%
Tax -50,397 -42,011 -22,892 -38,437 -38,330 -15,152 -12,332 26.42%
NP 150,427 121,279 63,914 114,558 99,182 35,032 31,651 29.64%
-
NP to SH 150,245 121,276 63,746 114,688 99,168 35,019 31,638 29.63%
-
Tax Rate 25.10% 25.73% 26.37% 25.12% 27.87% 30.19% 28.04% -
Total Cost 305,285 286,035 240,824 298,051 260,936 175,206 159,345 11.43%
-
Net Worth 1,395,017 1,274,480 1,029,957 825,599 670,842 573,907 534,017 17.34%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,395,017 1,274,480 1,029,957 825,599 670,842 573,907 534,017 17.34%
NOSH 801,734 801,559 695,917 639,999 583,341 531,396 503,789 8.04%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 33.01% 29.78% 20.97% 27.76% 27.54% 16.66% 16.57% -
ROE 10.77% 9.52% 6.19% 13.89% 14.78% 6.10% 5.92% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 56.84 50.82 43.79 64.47 61.73 39.56 37.91 6.98%
EPS 18.74 15.13 9.16 17.92 17.00 6.59 6.28 19.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.59 1.48 1.29 1.15 1.08 1.06 8.60%
Adjusted Per Share Value based on latest NOSH - 641,528
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 51.75 46.26 34.61 46.86 40.90 23.87 21.69 15.58%
EPS 17.06 13.77 7.24 13.02 11.26 3.98 3.59 29.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5842 1.4473 1.1696 0.9376 0.7618 0.6517 0.6064 17.34%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.82 2.98 2.48 1.94 3.28 1.77 1.10 -
P/RPS 4.96 5.86 5.66 3.01 5.31 4.47 2.90 9.35%
P/EPS 15.05 19.70 27.07 10.83 19.29 26.86 17.52 -2.49%
EY 6.65 5.08 3.69 9.24 5.18 3.72 5.71 2.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.87 1.68 1.50 2.85 1.64 1.04 7.66%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 23/02/11 25/02/10 24/02/09 26/02/08 27/02/07 22/02/06 -
Price 3.40 2.88 2.45 2.02 4.04 1.77 1.15 -
P/RPS 5.98 5.67 5.59 3.13 6.54 4.47 3.03 11.99%
P/EPS 18.14 19.04 26.75 11.27 23.76 26.86 18.31 -0.15%
EY 5.51 5.25 3.74 8.87 4.21 3.72 5.46 0.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.81 1.66 1.57 3.51 1.64 1.08 10.34%

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