[IJMPLNT] QoQ Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 220.05%
YoY- -68.74%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 113,255 406,745 304,738 183,814 94,277 491,604 412,609 -57.86%
PBT 38,768 112,632 86,806 35,175 11,303 160,477 152,995 -60.05%
Tax -8,872 -32,973 -22,892 -9,768 -3,327 -37,420 -38,437 -62.47%
NP 29,896 79,659 63,914 25,407 7,976 123,057 114,558 -59.26%
-
NP to SH 29,895 79,488 63,746 25,223 7,881 123,186 114,688 -59.29%
-
Tax Rate 22.88% 29.27% 26.37% 27.77% 29.43% 23.32% 25.12% -
Total Cost 83,359 327,086 240,824 158,407 86,301 368,547 298,051 -57.33%
-
Net Worth 1,194,197 1,082,942 1,029,957 815,094 794,507 832,337 825,599 27.98%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 36,098 - - - 51,220 - -
Div Payout % - 45.41% - - - 41.58% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,194,197 1,082,942 1,029,957 815,094 794,507 832,337 825,599 27.98%
NOSH 801,474 721,961 695,917 641,806 640,731 640,259 639,999 16.23%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 26.40% 19.58% 20.97% 13.82% 8.46% 25.03% 27.76% -
ROE 2.50% 7.34% 6.19% 3.09% 0.99% 14.80% 13.89% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 14.13 56.34 43.79 28.64 14.71 76.78 64.47 -63.74%
EPS 3.73 11.01 9.16 3.93 1.23 19.24 17.92 -64.97%
DPS 0.00 5.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.49 1.50 1.48 1.27 1.24 1.30 1.29 10.11%
Adjusted Per Share Value based on latest NOSH - 642,296
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 12.86 46.19 34.61 20.87 10.71 55.83 46.86 -57.86%
EPS 3.39 9.03 7.24 2.86 0.89 13.99 13.02 -59.32%
DPS 0.00 4.10 0.00 0.00 0.00 5.82 0.00 -
NAPS 1.3561 1.2298 1.1696 0.9256 0.9023 0.9452 0.9376 27.98%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.40 2.55 2.48 2.80 2.60 2.09 1.94 -
P/RPS 16.98 4.53 5.66 9.78 17.67 2.72 3.01 217.89%
P/EPS 64.34 23.16 27.07 71.25 211.38 10.86 10.83 229.09%
EY 1.55 4.32 3.69 1.40 0.47 9.21 9.24 -69.68%
DY 0.00 1.96 0.00 0.00 0.00 3.83 0.00 -
P/NAPS 1.61 1.70 1.68 2.20 2.10 1.61 1.50 4.84%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 25/02/10 24/11/09 25/08/09 26/05/09 24/02/09 -
Price 2.50 2.40 2.45 2.47 2.92 2.72 2.02 -
P/RPS 17.69 4.26 5.59 8.62 19.85 3.54 3.13 218.29%
P/EPS 67.02 21.80 26.75 62.85 237.40 14.14 11.27 229.31%
EY 1.49 4.59 3.74 1.59 0.42 7.07 8.87 -69.65%
DY 0.00 2.08 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 1.68 1.60 1.66 1.94 2.35 2.09 1.57 4.63%

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