[IJMPLNT] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 152.73%
YoY- -44.42%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 246,888 113,255 406,745 304,738 183,814 94,277 491,604 -36.79%
PBT 103,460 38,768 112,632 86,806 35,175 11,303 160,477 -25.35%
Tax -26,228 -8,872 -32,973 -22,892 -9,768 -3,327 -37,420 -21.07%
NP 77,232 29,896 79,659 63,914 25,407 7,976 123,057 -26.67%
-
NP to SH 77,231 29,895 79,488 63,746 25,223 7,881 123,186 -26.72%
-
Tax Rate 25.35% 22.88% 29.27% 26.37% 27.77% 29.43% 23.32% -
Total Cost 169,656 83,359 327,086 240,824 158,407 86,301 368,547 -40.35%
-
Net Worth 1,233,773 1,194,197 1,082,942 1,029,957 815,094 794,507 832,337 29.97%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 36,098 - - - 51,220 -
Div Payout % - - 45.41% - - - 41.58% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,233,773 1,194,197 1,082,942 1,029,957 815,094 794,507 832,337 29.97%
NOSH 801,151 801,474 721,961 695,917 641,806 640,731 640,259 16.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 31.28% 26.40% 19.58% 20.97% 13.82% 8.46% 25.03% -
ROE 6.26% 2.50% 7.34% 6.19% 3.09% 0.99% 14.80% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 30.82 14.13 56.34 43.79 28.64 14.71 76.78 -45.55%
EPS 9.64 3.73 11.01 9.16 3.93 1.23 19.24 -36.89%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 8.00 -
NAPS 1.54 1.49 1.50 1.48 1.27 1.24 1.30 11.94%
Adjusted Per Share Value based on latest NOSH - 740,826
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 28.04 12.86 46.19 34.61 20.87 10.71 55.83 -36.78%
EPS 8.77 3.39 9.03 7.24 2.86 0.89 13.99 -26.73%
DPS 0.00 0.00 4.10 0.00 0.00 0.00 5.82 -
NAPS 1.4011 1.3561 1.2298 1.1696 0.9256 0.9023 0.9452 29.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.46 2.40 2.55 2.48 2.80 2.60 2.09 -
P/RPS 7.98 16.98 4.53 5.66 9.78 17.67 2.72 104.80%
P/EPS 25.52 64.34 23.16 27.07 71.25 211.38 10.86 76.66%
EY 3.92 1.55 4.32 3.69 1.40 0.47 9.21 -43.38%
DY 0.00 0.00 1.96 0.00 0.00 0.00 3.83 -
P/NAPS 1.60 1.61 1.70 1.68 2.20 2.10 1.61 -0.41%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 26/05/10 25/02/10 24/11/09 25/08/09 26/05/09 -
Price 2.89 2.50 2.40 2.45 2.47 2.92 2.72 -
P/RPS 9.38 17.69 4.26 5.59 8.62 19.85 3.54 91.37%
P/EPS 29.98 67.02 21.80 26.75 62.85 237.40 14.14 64.96%
EY 3.34 1.49 4.59 3.74 1.59 0.42 7.07 -39.31%
DY 0.00 0.00 2.08 0.00 0.00 0.00 2.94 -
P/NAPS 1.88 1.68 1.60 1.66 1.94 2.35 2.09 -6.81%

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