[IJMPLNT] YoY TTM Result on 31-Mar-2009 [#4]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -21.85%
YoY- -13.32%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 590,434 506,284 406,745 491,604 478,029 283,817 244,630 15.80%
PBT 215,247 196,016 112,632 160,477 189,973 63,756 52,121 26.63%
Tax -57,821 -48,822 -32,973 -37,420 -47,846 -14,581 -16,444 23.29%
NP 157,426 147,194 79,659 123,057 142,127 49,175 35,677 28.04%
-
NP to SH 157,313 147,193 79,488 123,186 142,113 49,159 35,662 28.03%
-
Tax Rate 26.86% 24.91% 29.27% 23.32% 25.19% 22.87% 31.55% -
Total Cost 433,008 359,090 327,086 368,547 335,902 234,642 208,953 12.89%
-
Net Worth 1,389,504 1,307,885 1,204,744 830,631 777,342 599,634 545,022 16.86%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 80,318 64,190 40,158 51,115 76,459 24,530 17,827 28.48%
Div Payout % 51.06% 43.61% 50.52% 41.49% 53.80% 49.90% 49.99% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,389,504 1,307,885 1,204,744 830,631 777,342 599,634 545,022 16.86%
NOSH 803,181 802,383 803,163 638,947 637,166 545,121 509,367 7.87%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 26.66% 29.07% 19.58% 25.03% 29.73% 17.33% 14.58% -
ROE 11.32% 11.25% 6.60% 14.83% 18.28% 8.20% 6.54% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 73.51 63.10 50.64 76.94 75.02 52.06 48.03 7.34%
EPS 19.59 18.34 9.90 19.28 22.30 9.02 7.00 18.69%
DPS 10.00 8.00 5.00 8.00 12.00 4.50 3.50 19.10%
NAPS 1.73 1.63 1.50 1.30 1.22 1.10 1.07 8.32%
Adjusted Per Share Value based on latest NOSH - 638,947
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 67.05 57.49 46.19 55.83 54.29 32.23 27.78 15.80%
EPS 17.86 16.72 9.03 13.99 16.14 5.58 4.05 28.02%
DPS 9.12 7.29 4.56 5.80 8.68 2.79 2.02 28.53%
NAPS 1.5779 1.4853 1.3681 0.9433 0.8828 0.681 0.6189 16.86%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.30 2.95 2.55 2.09 3.58 1.71 1.28 -
P/RPS 4.49 4.68 5.04 2.72 4.77 3.28 2.67 9.04%
P/EPS 16.85 16.08 25.77 10.84 16.05 18.96 18.28 -1.34%
EY 5.94 6.22 3.88 9.22 6.23 5.27 5.47 1.38%
DY 3.03 2.71 1.96 3.83 3.35 2.63 2.73 1.75%
P/NAPS 1.91 1.81 1.70 1.61 2.93 1.55 1.20 8.04%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 27/05/11 26/05/10 26/05/09 - 30/05/07 30/05/06 -
Price 3.00 2.83 2.40 2.72 0.00 2.07 1.44 -
P/RPS 4.08 4.49 4.74 3.54 0.00 3.98 3.00 5.25%
P/EPS 15.32 15.43 24.25 14.11 0.00 22.95 20.57 -4.78%
EY 6.53 6.48 4.12 7.09 0.00 4.36 4.86 5.04%
DY 3.33 2.83 2.08 2.94 0.00 2.17 2.43 5.38%
P/NAPS 1.73 1.74 1.60 2.09 0.00 1.88 1.35 4.21%

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