[IJMPLNT] YoY TTM Result on 30-Jun-2008 [#1]

Stock

[IJMPLNT] IJM PLANTATIONS BHD

Announcement Date

26-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

30-Jun-2008 [#1]

Profit Trend

QoQ- 22.01%

YoY- 238.68%

Quarter Report

IJMPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/05	31/03/04	CAGR
TTM Result
Revenue	521,380	425,723	427,335	544,162	307,961	262,065	223,809	12.36%
YoY %	22.47%	-0.38%	-21.47%	76.70%	17.51%	17.09%	-	-
Horiz. %	232.96%	190.22%	190.94%	243.14%	137.60%	117.09%	100.00%	-
PBT	223,635	140,097	113,852	230,674	66,079	55,470	56,606	20.85%
YoY %	59.63%	23.05%	-50.64%	249.09%	19.13%	-2.01%	-	-
Horiz. %	395.07%	247.49%	201.13%	407.51%	116.73%	97.99%	100.00%	-
Tax	-56,817	-38,518	-26,591	-57,267	-14,865	-16,125	-15,642	19.46%
YoY %	-47.51%	-44.85%	53.57%	-285.25%	7.81%	-3.09%	-	-
Horiz. %	363.23%	246.25%	170.00%	366.11%	95.03%	103.09%	100.00%	-
NP	166,818	101,579	87,261	173,407	51,214	39,345	40,964	21.36%
YoY %	64.22%	16.41%	-49.68%	238.59%	30.17%	-3.95%	-	-
Horiz. %	407.23%	247.97%	213.02%	423.32%	125.02%	96.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	166,772	101,502	87,295	173,397	51,198	39,341	40,964	21.36%
YoY %	64.30%	16.27%	-49.66%	238.68%	30.14%	-3.96%	-	-
Horiz. %	407.12%	247.78%	213.10%	423.29%	124.98%	96.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.41%	27.49%	23.36%	24.83%	22.50%	29.07%	27.63%	-
YoY %	-7.57%	17.68%	-5.92%	10.36%	-22.60%	5.21%	-	-
Horiz. %	91.97%	99.49%	84.55%	89.87%	81.43%	105.21%	100.00%	-
Total Cost	354,562	324,144	340,074	370,755	256,747	222,720	182,845	9.56%
YoY %	9.38%	-4.68%	-8.28%	44.40%	15.28%	21.81%	-	-
Horiz. %	193.91%	177.28%	185.99%	202.77%	140.42%	121.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,290,974	1,194,197	794,507	760,418	576,829	511,457	478,800	14.65%
YoY %	8.10%	50.31%	4.48%	31.83%	12.78%	6.82%	-	-
Horiz. %	269.63%	249.41%	165.94%	158.82%	120.47%	106.82%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/05	31/03/04	CAGR
Dividend
Div	64,190	40,158	51,115	76,459	24,530	17,565	12,525	25.27%
YoY %	59.84%	-21.44%	-33.15%	211.70%	39.65%	40.24%	-	-
Horiz. %	512.50%	320.62%	408.10%	610.45%	195.85%	140.24%	100.00%	-
Div Payout %	38.49%	39.56%	58.56%	44.10%	47.91%	44.65%	30.58%	-
YoY %	-2.70%	-32.45%	32.79%	-7.95%	7.30%	46.01%	-	-
Horiz. %	125.87%	129.37%	191.50%	144.21%	156.67%	146.01%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/05	31/03/04	CAGR
Equity
Net Worth	1,290,974	1,194,197	794,507	760,418	576,829	511,457	478,800	14.65%
YoY %	8.10%	50.31%	4.48%	31.83%	12.78%	6.82%	-	-
Horiz. %	269.63%	249.41%	165.94%	158.82%	120.47%	106.82%	100.00%	-
NOSH	801,847	801,474	640,731	639,007	576,829	501,428	498,750	6.76%
YoY %	0.05%	25.09%	0.27%	10.78%	15.04%	0.54%	-	-
Horiz. %	160.77%	160.70%	128.47%	128.12%	115.65%	100.54%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/05	31/03/04	CAGR
Ratio Analysis
NP Margin	32.00%	23.86%	20.42%	31.87%	16.63%	15.01%	18.30%	-
YoY %	34.12%	16.85%	-35.93%	91.64%	10.79%	-17.98%	-	-
Horiz. %	174.86%	130.38%	111.58%	174.15%	90.87%	82.02%	100.00%	-
ROE	12.92%	8.50%	10.99%	22.80%	8.88%	7.69%	8.56%	-
YoY %	52.00%	-22.66%	-51.80%	156.76%	15.47%	-10.16%	-	-
Horiz. %	150.93%	99.30%	128.39%	266.36%	103.74%	89.84%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/05	31/03/04	CAGR
Per Share
RPS	65.02	53.12	66.69	85.16	53.39	52.26	44.87	5.24%
YoY %	22.40%	-20.35%	-21.69%	59.51%	2.16%	16.47%	-	-
Horiz. %	144.91%	118.39%	148.63%	189.79%	118.99%	116.47%	100.00%	-
EPS	20.80	12.66	13.62	27.14	8.88	7.85	8.21	13.67%
YoY %	64.30%	-7.05%	-49.82%	205.63%	13.12%	-4.38%	-	-
Horiz. %	253.35%	154.20%	165.90%	330.57%	108.16%	95.62%	100.00%	-
DPS	8.00	5.01	8.00	11.97	4.25	3.50	2.51	17.33%
YoY %	59.68%	-37.38%	-33.17%	181.65%	21.43%	39.44%	-	-
Horiz. %	318.73%	199.60%	318.73%	476.89%	169.32%	139.44%	100.00%	-
NAPS	1.61	1.49	1.24	1.19	1.00	1.02	0.96	7.39%
YoY %	8.05%	20.16%	4.20%	19.00%	-1.96%	6.25%	-	-
Horiz. %	167.71%	155.21%	129.17%	123.96%	104.17%	106.25%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 639,007
RPS	59.21	48.35	48.53	61.80	34.97	29.76	25.42	12.36%
YoY %	22.46%	-0.37%	-21.47%	76.72%	17.51%	17.07%	-	-
Horiz. %	232.93%	190.20%	190.91%	243.12%	137.57%	117.07%	100.00%	-
EPS	18.94	11.53	9.91	19.69	5.81	4.47	4.65	21.36%
YoY %	64.27%	16.35%	-49.67%	238.90%	29.98%	-3.87%	-	-
Horiz. %	407.31%	247.96%	213.12%	423.44%	124.95%	96.13%	100.00%	-
DPS	7.29	4.56	5.80	8.68	2.79	1.99	1.42	25.30%
YoY %	59.87%	-21.38%	-33.18%	211.11%	40.20%	40.14%	-	-
Horiz. %	513.38%	321.13%	408.45%	611.27%	196.48%	140.14%	100.00%	-
NAPS	1.466	1.3561	0.9023	0.8635	0.6551	0.5808	0.5437	14.65%
YoY %	8.10%	50.29%	4.49%	31.81%	12.79%	6.82%	-	-
Horiz. %	269.63%	249.42%	165.96%	158.82%	120.49%	106.82%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/05	31/03/04	-
Price	2.76	2.40	2.60	3.62	2.19	1.06	1.34	-
P/RPS	4.24	4.52	3.90	4.25	4.10	2.03	2.99	4.93%
YoY %	-6.19%	15.90%	-8.24%	3.66%	101.97%	-32.11%	-	-
Horiz. %	141.81%	151.17%	130.43%	142.14%	137.12%	67.89%	100.00%	-
P/EPS	13.27	18.95	19.08	13.34	24.67	13.51	16.31	-2.80%
YoY %	-29.97%	-0.68%	43.03%	-45.93%	82.61%	-17.17%	-	-
Horiz. %	81.36%	116.19%	116.98%	81.79%	151.26%	82.83%	100.00%	-
EY	7.54	5.28	5.24	7.50	4.05	7.40	6.13	2.89%
YoY %	42.80%	0.76%	-30.13%	85.19%	-45.27%	20.72%	-	-
Horiz. %	123.00%	86.13%	85.48%	122.35%	66.07%	120.72%	100.00%	-
DY	2.90	2.09	3.08	3.31	1.94	3.30	1.87	6.23%
YoY %	38.76%	-32.14%	-6.95%	70.62%	-41.21%	76.47%	-	-
Horiz. %	155.08%	111.76%	164.71%	177.01%	103.74%	176.47%	100.00%	-
P/NAPS	1.71	1.61	2.10	3.04	2.19	1.04	1.40	2.79%
YoY %	6.21%	-23.33%	-30.92%	38.81%	110.58%	-25.71%	-	-
Horiz. %	122.14%	115.00%	150.00%	217.14%	156.43%	74.29%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	25/08/10	25/08/09	-	28/11/07	10/08/05	19/05/04	-
Price	2.58	2.50	2.92	0.00	3.08	1.11	1.21	-
P/RPS	3.97	4.71	4.38	0.00	5.77	2.12	2.70	5.45%
YoY %	-15.71%	7.53%	0.00%	0.00%	172.17%	-21.48%	-	-
Horiz. %	147.04%	174.44%	162.22%	0.00%	213.70%	78.52%	100.00%	-
P/EPS	12.40	19.74	21.43	0.00	34.70	14.15	14.73	-2.34%
YoY %	-37.18%	-7.89%	0.00%	0.00%	145.23%	-3.94%	-	-
Horiz. %	84.18%	134.01%	145.49%	0.00%	235.57%	96.06%	100.00%	-
EY	8.06	5.07	4.67	0.00	2.88	7.07	6.79	2.39%
YoY %	58.97%	8.57%	0.00%	0.00%	-59.26%	4.12%	-	-
Horiz. %	118.70%	74.67%	68.78%	0.00%	42.42%	104.12%	100.00%	-
DY	3.10	2.00	2.74	0.00	1.38	3.15	2.08	5.65%
YoY %	55.00%	-27.01%	0.00%	0.00%	-56.19%	51.44%	-	-
Horiz. %	149.04%	96.15%	131.73%	0.00%	66.35%	151.44%	100.00%	-
P/NAPS	1.60	1.68	2.35	0.00	3.08	1.09	1.26	3.34%
YoY %	-4.76%	-28.51%	0.00%	0.00%	182.57%	-13.49%	-	-
Horiz. %	126.98%	133.33%	186.51%	0.00%	244.44%	86.51%	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