[IJMPLNT] YoY 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- 120.05%
YoY- -53.02%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Revenue 131,462 180,933 133,633 89,537 152,398 118,912 68,269 11.03%
PBT 52,752 62,880 64,692 23,872 49,035 52,168 14,904 22.38%
Tax -11,996 -15,876 -17,356 -6,441 -12,118 -14,496 -4,451 17.16%
NP 40,756 47,004 47,336 17,431 36,917 37,672 10,453 24.29%
-
NP to SH 41,074 46,883 47,336 17,342 36,915 37,667 10,449 24.45%
-
Tax Rate 22.74% 25.25% 26.83% 26.98% 24.71% 27.79% 29.86% -
Total Cost 90,706 133,929 86,297 72,106 115,481 81,240 57,816 7.46%
-
Net Worth 1,339,718 1,354,397 1,233,459 815,716 793,320 0 514,607 16.52%
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 1,339,718 1,354,397 1,233,459 815,716 793,320 0 514,607 16.52%
NOSH 802,226 801,418 800,947 642,296 639,774 576,829 514,607 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 31.00% 25.98% 35.42% 19.47% 24.22% 31.68% 15.31% -
ROE 3.07% 3.46% 3.84% 2.13% 4.65% 0.00% 2.03% -
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 16.39 22.58 16.68 13.94 23.82 20.61 13.27 3.43%
EPS 5.12 5.85 5.91 2.70 5.77 6.53 2.00 16.20%
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 14.93 20.55 15.18 10.17 17.31 13.50 7.75 11.04%
EPS 4.66 5.32 5.38 1.97 4.19 4.28 1.19 24.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5214 1.5381 1.4007 0.9263 0.9009 0.00 0.5844 16.52%
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 20.99 11.03 14.74 20.09 7.60 11.64 10.70 11.36%
P/EPS 67.19 42.56 41.62 103.70 31.37 36.75 69.93 -0.63%
EY 1.49 2.35 2.40 0.96 3.19 2.72 1.43 0.65%
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 17.76 11.69 17.32 17.72 7.64 0.00 12.66 5.55%
P/EPS 56.84 45.13 48.90 91.48 31.54 0.00 82.74 -5.82%
EY 1.76 2.22 2.04 1.09 3.17 0.00 1.21 6.17%
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