[IJMPLNT] YoY TTM 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- -8.7%
YoY- 45.81%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 554,682 509,321 383,733 530,520 421,513 276,056 245,872 14.51%
PBT 233,550 189,116 94,288 205,456 143,773 65,634 49,265 29.59%
Tax -57,208 -52,092 -21,875 -47,953 -35,647 -21,376 -14,112 26.25%
NP 176,342 137,024 72,413 157,503 108,126 44,258 35,153 30.82%
-
NP to SH 176,162 137,018 72,244 157,633 108,108 44,243 35,141 30.80%
-
Tax Rate 24.49% 27.54% 23.20% 23.34% 24.79% 32.57% 28.65% -
Total Cost 378,340 372,297 311,320 373,017 313,387 231,798 210,719 10.24%
-
Net Worth 1,395,314 1,273,300 1,096,423 827,571 699,316 584,500 535,957 17.28%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 64,190 40,158 51,115 76,459 24,530 17,827 - -
Div Payout % 36.44% 29.31% 70.75% 48.51% 22.69% 40.30% - -
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 1,395,314 1,273,300 1,096,423 827,571 699,316 584,500 535,957 17.28%
NOSH 801,904 800,818 740,826 641,528 608,101 541,204 505,620 7.98%
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 31.79% 26.90% 18.87% 29.69% 25.65% 16.03% 14.30% -
ROE 12.63% 10.76% 6.59% 19.05% 15.46% 7.57% 6.56% -
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 69.17 63.60 51.80 82.70 69.32 51.01 48.63 6.04%
EPS 21.97 17.11 9.75 24.57 17.78 8.17 6.95 21.13%
DPS 8.00 5.00 6.90 12.00 4.03 3.29 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 62.99 57.84 43.58 60.25 47.87 31.35 27.92 14.51%
EPS 20.01 15.56 8.20 17.90 12.28 5.02 3.99 30.81%
DPS 7.29 4.56 5.80 8.68 2.79 2.02 0.00 -
NAPS 1.5845 1.446 1.2451 0.9398 0.7942 0.6638 0.6086 17.28%
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 4.08 4.69 4.79 2.35 4.73 3.47 2.26 10.34%
P/EPS 12.84 17.42 25.43 7.90 18.45 21.65 15.83 -3.42%
EY 7.79 5.74 3.93 12.67 5.42 4.62 6.32 3.54%
DY 2.84 1.68 2.78 6.19 1.23 1.86 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 - 27/02/07 22/02/06 -
Price 3.40 2.88 2.45 2.02 0.00 1.77 1.15 -
P/RPS 4.92 4.53 4.73 2.44 0.00 3.47 2.36 13.01%
P/EPS 15.48 16.83 25.12 8.22 0.00 21.65 16.55 -1.10%
EY 6.46 5.94 3.98 12.16 0.00 4.62 6.04 1.12%
DY 2.35 1.74 2.82 5.94 0.00 1.86 0.00 -
P/NAPS 1.95 1.81 1.66 1.57 0.00 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