[IJMPLNT] QoQ Annualized Quarter 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- -19.44%
YoY- -13.32%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 406,317 367,628 377,108 491,604 550,145 621,888 634,184 -25.62%
PBT 115,741 70,350 45,212 160,477 203,993 213,926 231,712 -36.96%
Tax -30,522 -19,536 -13,308 -37,420 -51,249 -52,548 -56,624 -33.69%
NP 85,218 50,814 31,904 123,057 152,744 161,378 175,088 -38.04%
-
NP to SH 84,994 50,446 31,524 123,186 152,917 161,374 175,088 -38.15%
-
Tax Rate 26.37% 27.77% 29.43% 23.32% 25.12% 24.56% 24.44% -
Total Cost 321,098 316,814 345,204 368,547 397,401 460,510 459,096 -21.15%
-
Net Worth 1,029,957 815,094 794,507 832,337 825,599 792,804 760,418 22.35%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 51,220 - - - -
Div Payout % - - - 41.58% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,029,957 815,094 794,507 832,337 825,599 792,804 760,418 22.35%
NOSH 695,917 641,806 640,731 640,259 639,999 639,358 639,007 5.83%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 20.97% 13.82% 8.46% 25.03% 27.76% 25.95% 27.61% -
ROE 8.25% 6.19% 3.97% 14.80% 18.52% 20.35% 23.03% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 58.39 57.28 58.86 76.78 85.96 97.27 99.25 -29.72%
EPS 12.21 7.86 4.92 19.24 23.89 25.24 27.40 -41.57%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.48 1.27 1.24 1.30 1.29 1.24 1.19 15.60%
Adjusted Per Share Value based on latest NOSH - 638,947
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 46.14 41.75 42.82 55.83 62.48 70.62 72.02 -25.62%
EPS 9.65 5.73 3.58 13.99 17.37 18.33 19.88 -38.15%
DPS 0.00 0.00 0.00 5.82 0.00 0.00 0.00 -
NAPS 1.1696 0.9256 0.9023 0.9452 0.9376 0.9003 0.8635 22.35%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.48 2.80 2.60 2.09 1.94 1.81 3.62 -
P/RPS 4.25 4.89 4.42 2.72 2.26 1.86 3.65 10.64%
P/EPS 20.31 35.62 52.85 10.86 8.12 7.17 13.21 33.10%
EY 4.92 2.81 1.89 9.21 12.32 13.94 7.57 -24.90%
DY 0.00 0.00 0.00 3.83 0.00 0.00 0.00 -
P/NAPS 1.68 2.20 2.10 1.61 1.50 1.46 3.04 -32.58%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 26/08/08 -
Price 2.45 2.47 2.92 2.72 2.02 1.82 2.50 -
P/RPS 4.20 4.31 4.96 3.54 2.35 1.87 2.52 40.44%
P/EPS 20.06 31.42 59.35 14.14 8.45 7.21 9.12 68.88%
EY 4.99 3.18 1.68 7.07 11.83 13.87 10.96 -40.73%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 1.66 1.94 2.35 2.09 1.57 1.47 2.10 -14.47%

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