[IJMPLNT] QoQ Cumulative 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- 7.41%
YoY- -13.32%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 304,738 183,814 94,277 491,604 412,609 310,944 158,546 54.40%
PBT 86,806 35,175 11,303 160,477 152,995 106,963 57,928 30.85%
Tax -22,892 -9,768 -3,327 -37,420 -38,437 -26,274 -14,156 37.65%
NP 63,914 25,407 7,976 123,057 114,558 80,689 43,772 28.61%
-
NP to SH 63,746 25,223 7,881 123,186 114,688 80,687 43,772 28.39%
-
Tax Rate 26.37% 27.77% 29.43% 23.32% 25.12% 24.56% 24.44% -
Total Cost 240,824 158,407 86,301 368,547 298,051 230,255 114,774 63.67%
-
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 6.19% 3.09% 0.99% 14.80% 13.89% 10.18% 5.76% -
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 43.79 28.64 14.71 76.78 64.47 48.63 24.81 45.89%
EPS 9.16 3.93 1.23 19.24 17.92 12.62 6.85 21.31%
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 34.61 20.87 10.71 55.83 46.86 35.31 18.00 54.44%
EPS 7.24 2.86 0.89 13.99 13.02 9.16 4.97 28.41%
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 5.66 9.78 17.67 2.72 3.01 3.72 14.59 -46.71%
P/EPS 27.07 71.25 211.38 10.86 10.83 14.34 52.85 -35.90%
EY 3.69 1.40 0.47 9.21 9.24 6.97 1.89 56.02%
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 5.59 8.62 19.85 3.54 3.13 3.74 10.08 -32.42%
P/EPS 26.75 62.85 237.40 14.14 11.27 14.42 36.50 -18.66%
EY 3.74 1.59 0.42 7.07 8.87 6.93 2.74 22.98%
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