[IJMPLNT] QoQ Annualized Quarter 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- -5.24%
YoY- 15.65%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 367,628 377,108 491,604 550,145 621,888 634,184 478,029 -16.04%
PBT 70,350 45,212 160,477 203,993 213,926 231,712 189,973 -48.40%
Tax -19,536 -13,308 -37,420 -51,249 -52,548 -56,624 -47,846 -44.93%
NP 50,814 31,904 123,057 152,744 161,378 175,088 142,127 -49.59%
-
NP to SH 50,446 31,524 123,186 152,917 161,374 175,088 142,113 -49.83%
-
Tax Rate 27.77% 29.43% 23.32% 25.12% 24.56% 24.44% 25.19% -
Total Cost 316,814 345,204 368,547 397,401 460,510 459,096 335,902 -3.82%
-
Net Worth 815,094 794,507 832,337 825,599 792,804 760,418 727,866 7.83%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 51,220 - - - 71,593 -
Div Payout % - - 41.58% - - - 50.38% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 815,094 794,507 832,337 825,599 792,804 760,418 727,866 7.83%
NOSH 641,806 640,731 640,259 639,999 639,358 639,007 596,612 4.98%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.82% 8.46% 25.03% 27.76% 25.95% 27.61% 29.73% -
ROE 6.19% 3.97% 14.80% 18.52% 20.35% 23.03% 19.52% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 57.28 58.86 76.78 85.96 97.27 99.25 80.12 -20.02%
EPS 7.86 4.92 19.24 23.89 25.24 27.40 23.82 -52.21%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 12.00 -
NAPS 1.27 1.24 1.30 1.29 1.24 1.19 1.22 2.71%
Adjusted Per Share Value based on latest NOSH - 641,528
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 41.75 42.82 55.83 62.48 70.62 72.02 54.29 -16.04%
EPS 5.73 3.58 13.99 17.37 18.33 19.88 16.14 -49.83%
DPS 0.00 0.00 5.82 0.00 0.00 0.00 8.13 -
NAPS 0.9256 0.9023 0.9452 0.9376 0.9003 0.8635 0.8266 7.82%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.80 2.60 2.09 1.94 1.81 3.62 3.58 -
P/RPS 4.89 4.42 2.72 2.26 1.86 3.65 4.47 6.16%
P/EPS 35.62 52.85 10.86 8.12 7.17 13.21 15.03 77.66%
EY 2.81 1.89 9.21 12.32 13.94 7.57 6.65 -43.65%
DY 0.00 0.00 3.83 0.00 0.00 0.00 3.35 -
P/NAPS 2.20 2.10 1.61 1.50 1.46 3.04 2.93 -17.37%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 26/08/08 27/05/08 -
Price 2.47 2.92 2.72 2.02 1.82 2.50 3.98 -
P/RPS 4.31 4.96 3.54 2.35 1.87 2.52 4.97 -9.05%
P/EPS 31.42 59.35 14.14 8.45 7.21 9.12 16.71 52.28%
EY 3.18 1.68 7.07 11.83 13.87 10.96 5.98 -34.33%
DY 0.00 0.00 2.94 0.00 0.00 0.00 3.02 -
P/NAPS 1.94 2.35 2.09 1.57 1.47 2.10 3.26 -29.22%

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