[IJMPLNT] QoQ TTM 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- -8.7%
YoY- 45.81%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 364,474 427,335 491,604 530,520 577,648 544,162 478,029 -16.52%
PBT 88,689 113,852 160,477 205,456 227,541 230,674 189,973 -39.79%
Tax -20,914 -26,591 -37,420 -47,953 -54,889 -57,267 -47,846 -42.37%
NP 67,775 87,261 123,057 157,503 172,652 173,407 142,127 -38.93%
-
NP to SH 67,722 87,295 123,186 157,633 172,645 173,397 142,113 -38.96%
-
Tax Rate 23.58% 23.36% 23.32% 23.34% 24.12% 24.83% 25.19% -
Total Cost 296,699 340,074 368,547 373,017 404,996 370,755 335,902 -7.93%
-
Net Worth 815,716 794,507 830,631 827,571 793,320 760,418 777,342 3.26%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 51,115 51,115 51,115 76,459 76,459 76,459 76,459 -23.52%
Div Payout % 75.48% 58.56% 41.49% 48.51% 44.29% 44.10% 53.80% -
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 815,716 794,507 830,631 827,571 793,320 760,418 777,342 3.26%
NOSH 642,296 640,731 638,947 641,528 639,774 639,007 637,166 0.53%
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 18.60% 20.42% 25.03% 29.69% 29.89% 31.87% 29.73% -
ROE 8.30% 10.99% 14.83% 19.05% 21.76% 22.80% 18.28% -
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 56.75 66.69 76.94 82.70 90.29 85.16 75.02 -16.96%
EPS 10.54 13.62 19.28 24.57 26.99 27.14 22.30 -39.29%
DPS 8.00 8.00 8.00 12.00 11.95 11.97 12.00 -23.66%
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 41.39 48.53 55.83 60.25 65.60 61.80 54.29 -16.53%
EPS 7.69 9.91 13.99 17.90 19.61 19.69 16.14 -38.96%
DPS 5.80 5.80 5.80 8.68 8.68 8.68 8.68 -23.54%
NAPS 0.9263 0.9023 0.9433 0.9398 0.9009 0.8635 0.8828 3.25%
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 4.93 3.90 2.72 2.35 2.00 4.25 4.77 2.22%
P/EPS 26.56 19.08 10.84 7.90 6.71 13.34 16.05 39.86%
EY 3.77 5.24 9.22 12.67 14.91 7.50 6.23 -28.43%
DY 2.86 3.08 3.83 6.19 6.60 3.31 3.35 -9.99%
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 - - -
Price 2.47 2.92 2.72 2.02 1.82 0.00 0.00 -
P/RPS 4.35 4.38 3.54 2.44 2.02 0.00 0.00 -
P/EPS 23.43 21.43 14.11 8.22 6.74 0.00 0.00 -
EY 4.27 4.67 7.09 12.16 14.83 0.00 0.00 -
DY 3.24 2.74 2.94 5.94 6.57 0.00 0.00 -
P/NAPS 1.94 2.35 2.09 1.57 1.47 0.00 0.00 -

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