[IJMPLNT] QoQ Cumulative 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- 42.14%
YoY- 15.65%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 183,814 94,277 491,604 412,609 310,944 158,546 478,029 -47.09%
PBT 35,175 11,303 160,477 152,995 106,963 57,928 189,973 -67.48%
Tax -9,768 -3,327 -37,420 -38,437 -26,274 -14,156 -47,846 -65.29%
NP 25,407 7,976 123,057 114,558 80,689 43,772 142,127 -68.23%
-
NP to SH 25,223 7,881 123,186 114,688 80,687 43,772 142,113 -68.38%
-
Tax Rate 27.77% 29.43% 23.32% 25.12% 24.56% 24.44% 25.19% -
Total Cost 158,407 86,301 368,547 298,051 230,255 114,774 335,902 -39.38%
-
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 3.09% 0.99% 14.80% 13.89% 10.18% 5.76% 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 28.64 14.71 76.78 64.47 48.63 24.81 80.12 -49.60%
EPS 3.93 1.23 19.24 17.92 12.62 6.85 23.82 -69.88%
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 20.87 10.71 55.83 46.86 35.31 18.00 54.29 -47.10%
EPS 2.86 0.89 13.99 13.02 9.16 4.97 16.14 -68.41%
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 9.78 17.67 2.72 3.01 3.72 14.59 4.47 68.45%
P/EPS 71.25 211.38 10.86 10.83 14.34 52.85 15.03 181.92%
EY 1.40 0.47 9.21 9.24 6.97 1.89 6.65 -64.57%
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 8.62 19.85 3.54 3.13 3.74 10.08 4.97 44.30%
P/EPS 62.85 237.40 14.14 11.27 14.42 36.50 16.71 141.65%
EY 1.59 0.42 7.07 8.87 6.93 2.74 5.98 -58.61%
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