[IJMPLNT] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -93.6%
YoY- -82.0%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 406,745 304,738 183,814 94,277 491,604 412,609 310,944 19.62%
PBT 112,632 86,806 35,175 11,303 160,477 152,995 106,963 3.50%
Tax -32,973 -22,892 -9,768 -3,327 -37,420 -38,437 -26,274 16.36%
NP 79,659 63,914 25,407 7,976 123,057 114,558 80,689 -0.85%
-
NP to SH 79,488 63,746 25,223 7,881 123,186 114,688 80,687 -0.99%
-
Tax Rate 29.27% 26.37% 27.77% 29.43% 23.32% 25.12% 24.56% -
Total Cost 327,086 240,824 158,407 86,301 368,547 298,051 230,255 26.39%
-
Net Worth 1,082,942 1,029,957 815,094 794,507 832,337 825,599 792,804 23.13%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 36,098 - - - 51,220 - - -
Div Payout % 45.41% - - - 41.58% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,082,942 1,029,957 815,094 794,507 832,337 825,599 792,804 23.13%
NOSH 721,961 695,917 641,806 640,731 640,259 639,999 639,358 8.44%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 19.58% 20.97% 13.82% 8.46% 25.03% 27.76% 25.95% -
ROE 7.34% 6.19% 3.09% 0.99% 14.80% 13.89% 10.18% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 56.34 43.79 28.64 14.71 76.78 64.47 48.63 10.31%
EPS 11.01 9.16 3.93 1.23 19.24 17.92 12.62 -8.70%
DPS 5.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.50 1.48 1.27 1.24 1.30 1.29 1.24 13.54%
Adjusted Per Share Value based on latest NOSH - 640,731
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 46.19 34.61 20.87 10.71 55.83 46.86 35.31 19.62%
EPS 9.03 7.24 2.86 0.89 13.99 13.02 9.16 -0.94%
DPS 4.10 0.00 0.00 0.00 5.82 0.00 0.00 -
NAPS 1.2298 1.1696 0.9256 0.9023 0.9452 0.9376 0.9003 23.13%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.55 2.48 2.80 2.60 2.09 1.94 1.81 -
P/RPS 4.53 5.66 9.78 17.67 2.72 3.01 3.72 14.04%
P/EPS 23.16 27.07 71.25 211.38 10.86 10.83 14.34 37.69%
EY 4.32 3.69 1.40 0.47 9.21 9.24 6.97 -27.32%
DY 1.96 0.00 0.00 0.00 3.83 0.00 0.00 -
P/NAPS 1.70 1.68 2.20 2.10 1.61 1.50 1.46 10.68%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 -
Price 2.40 2.45 2.47 2.92 2.72 2.02 1.82 -
P/RPS 4.26 5.59 8.62 19.85 3.54 3.13 3.74 9.07%
P/EPS 21.80 26.75 62.85 237.40 14.14 11.27 14.42 31.75%
EY 4.59 3.74 1.59 0.42 7.07 8.87 6.93 -24.03%
DY 2.08 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 1.60 1.66 1.94 2.35 2.09 1.57 1.47 5.81%

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