[IJMPLNT] QoQ TTM Result on 31-Mar-2008 [#4]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 31.45%
YoY- 189.09%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 530,520 577,648 544,162 478,029 421,513 358,604 307,961 43.46%
PBT 205,456 227,541 230,674 189,973 143,773 103,343 66,079 112.29%
Tax -47,953 -54,889 -57,267 -47,846 -35,647 -24,910 -14,865 117.55%
NP 157,503 172,652 173,407 142,127 108,126 78,433 51,214 110.76%
-
NP to SH 157,633 172,645 173,397 142,113 108,108 78,416 51,198 110.91%
-
Tax Rate 23.34% 24.12% 24.83% 25.19% 24.79% 24.10% 22.50% -
Total Cost 373,017 404,996 370,755 335,902 313,387 280,171 256,747 28.13%
-
Net Worth 827,571 793,320 760,418 777,342 699,316 0 576,829 27.06%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 76,459 76,459 76,459 76,459 24,530 24,530 24,530 112.64%
Div Payout % 48.51% 44.29% 44.10% 53.80% 22.69% 31.28% 47.91% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 827,571 793,320 760,418 777,342 699,316 0 576,829 27.06%
NOSH 641,528 639,774 639,007 637,166 608,101 576,829 576,829 7.30%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 29.69% 29.89% 31.87% 29.73% 25.65% 21.87% 16.63% -
ROE 19.05% 21.76% 22.80% 18.28% 15.46% 0.00% 8.88% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 82.70 90.29 85.16 75.02 69.32 62.17 53.39 33.69%
EPS 24.57 26.99 27.14 22.30 17.78 13.59 8.88 96.48%
DPS 12.00 11.95 11.97 12.00 4.03 4.25 4.25 99.14%
NAPS 1.29 1.24 1.19 1.22 1.15 0.00 1.00 18.41%
Adjusted Per Share Value based on latest NOSH - 637,166
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 60.25 65.60 61.80 54.29 47.87 40.72 34.97 43.48%
EPS 17.90 19.61 19.69 16.14 12.28 8.91 5.81 111.01%
DPS 8.68 8.68 8.68 8.68 2.79 2.79 2.79 112.38%
NAPS 0.9398 0.9009 0.8635 0.8828 0.7942 0.00 0.6551 27.06%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.94 1.81 3.62 3.58 3.28 2.40 2.19 -
P/RPS 2.35 2.00 4.25 4.77 4.73 3.86 4.10 -30.88%
P/EPS 7.90 6.71 13.34 16.05 18.45 17.65 24.67 -53.03%
EY 12.67 14.91 7.50 6.23 5.42 5.66 4.05 113.16%
DY 6.19 6.60 3.31 3.35 1.23 1.77 1.94 115.97%
P/NAPS 1.50 1.46 3.04 2.93 2.85 0.00 2.19 -22.20%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 25/11/08 - - - - 28/11/07 -
Price 2.02 1.82 0.00 0.00 0.00 0.00 3.08 -
P/RPS 2.44 2.02 0.00 0.00 0.00 0.00 5.77 -43.51%
P/EPS 8.22 6.74 0.00 0.00 0.00 0.00 34.70 -61.54%
EY 12.16 14.83 0.00 0.00 0.00 0.00 2.88 160.09%
DY 5.94 6.57 0.00 0.00 0.00 0.00 1.38 163.44%
P/NAPS 1.57 1.47 0.00 0.00 0.00 0.00 3.08 -36.05%

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