[IJMPLNT] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 6.68%
YoY- -54.17%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 485,883 554,682 509,321 383,733 530,520 421,513 276,056 9.87%
PBT 141,576 233,550 189,116 94,288 205,456 143,773 65,634 13.65%
Tax -38,000 -57,208 -52,092 -21,875 -47,953 -35,647 -21,376 10.05%
NP 103,576 176,342 137,024 72,413 157,503 108,126 44,258 15.20%
-
NP to SH 104,440 176,162 137,018 72,244 157,633 108,108 44,243 15.37%
-
Tax Rate 26.84% 24.49% 27.54% 23.20% 23.34% 24.79% 32.57% -
Total Cost 382,307 378,340 372,297 311,320 373,017 313,387 231,798 8.68%
-
Net Worth 1,371,388 1,395,314 1,273,300 1,096,423 827,571 699,316 584,500 15.25%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 80,318 64,190 40,158 51,115 76,459 24,530 17,827 28.48%
Div Payout % 76.90% 36.44% 29.31% 70.75% 48.51% 22.69% 40.30% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,371,388 1,395,314 1,273,300 1,096,423 827,571 699,316 584,500 15.25%
NOSH 801,981 801,904 800,818 740,826 641,528 608,101 541,204 6.76%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 21.32% 31.79% 26.90% 18.87% 29.69% 25.65% 16.03% -
ROE 7.62% 12.63% 10.76% 6.59% 19.05% 15.46% 7.57% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 60.59 69.17 63.60 51.80 82.70 69.32 51.01 2.90%
EPS 13.02 21.97 17.11 9.75 24.57 17.78 8.17 8.06%
DPS 10.00 8.00 5.00 6.90 12.00 4.03 3.29 20.33%
NAPS 1.71 1.74 1.59 1.48 1.29 1.15 1.08 7.95%
Adjusted Per Share Value based on latest NOSH - 740,826
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 55.18 62.99 57.84 43.58 60.25 47.87 31.35 9.87%
EPS 11.86 20.01 15.56 8.20 17.90 12.28 5.02 15.39%
DPS 9.12 7.29 4.56 5.80 8.68 2.79 2.02 28.53%
NAPS 1.5574 1.5845 1.446 1.2451 0.9398 0.7942 0.6638 15.25%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.98 2.82 2.98 2.48 1.94 3.28 1.77 -
P/RPS 4.92 4.08 4.69 4.79 2.35 4.73 3.47 5.98%
P/EPS 22.88 12.84 17.42 25.43 7.90 18.45 21.65 0.92%
EY 4.37 7.79 5.74 3.93 12.67 5.42 4.62 -0.92%
DY 3.36 2.84 1.68 2.78 6.19 1.23 1.86 10.34%
P/NAPS 1.74 1.62 1.87 1.68 1.50 2.85 1.64 0.99%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 23/02/11 25/02/10 24/02/09 - 27/02/07 -
Price 2.80 3.40 2.88 2.45 2.02 0.00 1.77 -
P/RPS 4.62 4.92 4.53 4.73 2.44 0.00 3.47 4.88%
P/EPS 21.50 15.48 16.83 25.12 8.22 0.00 21.65 -0.11%
EY 4.65 6.46 5.94 3.98 12.16 0.00 4.62 0.10%
DY 3.57 2.35 1.74 2.82 5.94 0.00 1.86 11.46%
P/NAPS 1.64 1.95 1.81 1.66 1.57 0.00 1.64 0.00%

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
Post a Comment