[IJMPLNT] QoQ TTM 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- -21.85%

YoY- -13.32%

Quarter Report

IJMPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	383,733	364,474	427,335	491,604	530,520	577,648	544,162	-20.72%
YoY %	5.28%	-14.71%	-13.07%	-7.34%	-8.16%	6.15%	-	-
Horiz. %	70.52%	66.98%	78.53%	90.34%	97.49%	106.15%	100.00%	-
PBT	94,288	88,689	113,852	160,477	205,456	227,541	230,674	-44.83%
YoY %	6.31%	-22.10%	-29.05%	-21.89%	-9.71%	-1.36%	-	-
Horiz. %	40.88%	38.45%	49.36%	69.57%	89.07%	98.64%	100.00%	-
Tax	-21,875	-20,914	-26,591	-37,420	-47,953	-54,889	-57,267	-47.26%
YoY %	-4.60%	21.35%	28.94%	21.97%	12.64%	4.15%	-	-
Horiz. %	38.20%	36.52%	46.43%	65.34%	83.74%	95.85%	100.00%	-
NP	72,413	67,775	87,261	123,057	157,503	172,652	173,407	-44.04%
YoY %	6.84%	-22.33%	-29.09%	-21.87%	-8.77%	-0.44%	-	-
Horiz. %	41.76%	39.08%	50.32%	70.96%	90.83%	99.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,244	67,722	87,295	123,186	157,633	172,645	173,397	-44.12%
YoY %	6.68%	-22.42%	-29.14%	-21.85%	-8.70%	-0.43%	-	-
Horiz. %	41.66%	39.06%	50.34%	71.04%	90.91%	99.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.20%	23.58%	23.36%	23.32%	23.34%	24.12%	24.83%	-
YoY %	-1.61%	0.94%	0.17%	-0.09%	-3.23%	-2.86%	-	-
Horiz. %	93.44%	94.97%	94.08%	93.92%	94.00%	97.14%	100.00%	-
Total Cost	311,320	296,699	340,074	368,547	373,017	404,996	370,755	-10.96%
YoY %	4.93%	-12.75%	-7.73%	-1.20%	-7.90%	9.24%	-	-
Horiz. %	83.97%	80.03%	91.72%	99.40%	100.61%	109.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,096,423	815,716	794,507	830,631	827,571	793,320	760,418	27.54%
YoY %	34.41%	2.67%	-4.35%	0.37%	4.32%	4.33%	-	-
Horiz. %	144.19%	107.27%	104.48%	109.23%	108.83%	104.33%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	51,115	51,115	51,115	51,115	76,459	76,459	76,459	-23.48%
YoY %	0.00%	0.00%	0.00%	-33.15%	0.00%	0.00%	-	-
Horiz. %	66.85%	66.85%	66.85%	66.85%	100.00%	100.00%	100.00%	-
Div Payout %	70.75%	75.48%	58.56%	41.49%	48.51%	44.29%	44.10%	-
YoY %	-6.27%	28.89%	41.14%	-14.47%	9.53%	0.43%	-	-
Horiz. %	160.43%	171.16%	132.79%	94.08%	110.00%	100.43%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	1,096,423	815,716	794,507	830,631	827,571	793,320	760,418	27.54%
YoY %	34.41%	2.67%	-4.35%	0.37%	4.32%	4.33%	-	-
Horiz. %	144.19%	107.27%	104.48%	109.23%	108.83%	104.33%	100.00%	-
NOSH	740,826	642,296	640,731	638,947	641,528	639,774	639,007	10.32%
YoY %	15.34%	0.24%	0.28%	-0.40%	0.27%	0.12%	-	-
Horiz. %	115.93%	100.51%	100.27%	99.99%	100.39%	100.12%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	18.87%	18.60%	20.42%	25.03%	29.69%	29.89%	31.87%	-
YoY %	1.45%	-8.91%	-18.42%	-15.70%	-0.67%	-6.21%	-	-
Horiz. %	59.21%	58.36%	64.07%	78.54%	93.16%	93.79%	100.00%	-
ROE	6.59%	8.30%	10.99%	14.83%	19.05%	21.76%	22.80%	-
YoY %	-20.60%	-24.48%	-25.89%	-22.15%	-12.45%	-4.56%	-	-
Horiz. %	28.90%	36.40%	48.20%	65.04%	83.55%	95.44%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	51.80	56.75	66.69	76.94	82.70	90.29	85.16	-28.14%
YoY %	-8.72%	-14.90%	-13.32%	-6.96%	-8.41%	6.02%	-	-
Horiz. %	60.83%	66.64%	78.31%	90.35%	97.11%	106.02%	100.00%	-
EPS	9.75	10.54	13.62	19.28	24.57	26.99	27.14	-49.37%
YoY %	-7.50%	-22.61%	-29.36%	-21.53%	-8.97%	-0.55%	-	-
Horiz. %	35.92%	38.84%	50.18%	71.04%	90.53%	99.45%	100.00%	-
DPS	6.90	8.00	8.00	8.00	12.00	11.95	11.97	-30.66%
YoY %	-13.75%	0.00%	0.00%	-33.33%	0.42%	-0.17%	-	-
Horiz. %	57.64%	66.83%	66.83%	66.83%	100.25%	99.83%	100.00%	-
NAPS	1.48	1.27	1.24	1.30	1.29	1.24	1.19	15.60%
YoY %	16.54%	2.42%	-4.62%	0.78%	4.03%	4.20%	-	-
Horiz. %	124.37%	106.72%	104.20%	109.24%	108.40%	104.20%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 638,947
RPS	43.58	41.39	48.53	55.83	60.25	65.60	61.80	-20.72%
YoY %	5.29%	-14.71%	-13.08%	-7.34%	-8.16%	6.15%	-	-
Horiz. %	70.52%	66.97%	78.53%	90.34%	97.49%	106.15%	100.00%	-
EPS	8.20	7.69	9.91	13.99	17.90	19.61	19.69	-44.14%
YoY %	6.63%	-22.40%	-29.16%	-21.84%	-8.72%	-0.41%	-	-
Horiz. %	41.65%	39.06%	50.33%	71.05%	90.91%	99.59%	100.00%	-
DPS	5.80	5.80	5.80	5.80	8.68	8.68	8.68	-23.51%
YoY %	0.00%	0.00%	0.00%	-33.18%	0.00%	0.00%	-	-
Horiz. %	66.82%	66.82%	66.82%	66.82%	100.00%	100.00%	100.00%	-
NAPS	1.2451	0.9263	0.9023	0.9433	0.9398	0.9009	0.8635	27.54%
YoY %	34.42%	2.66%	-4.35%	0.37%	4.32%	4.33%	-	-
Horiz. %	144.19%	107.27%	104.49%	109.24%	108.84%	104.33%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
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	4.79	4.93	3.90	2.72	2.35	2.00	4.25	8.27%
YoY %	-2.84%	26.41%	43.38%	15.74%	17.50%	-52.94%	-	-
Horiz. %	112.71%	116.00%	91.76%	64.00%	55.29%	47.06%	100.00%	-
P/EPS	25.43	26.56	19.08	10.84	7.90	6.71	13.34	53.56%
YoY %	-4.25%	39.20%	76.01%	37.22%	17.73%	-49.70%	-	-
Horiz. %	190.63%	199.10%	143.03%	81.26%	59.22%	50.30%	100.00%	-
EY	3.93	3.77	5.24	9.22	12.67	14.91	7.50	-34.92%
YoY %	4.24%	-28.05%	-43.17%	-27.23%	-15.02%	98.80%	-	-
Horiz. %	52.40%	50.27%	69.87%	122.93%	168.93%	198.80%	100.00%	-
DY	2.78	2.86	3.08	3.83	6.19	6.60	3.31	-10.95%
YoY %	-2.80%	-7.14%	-19.58%	-38.13%	-6.21%	99.40%	-	-
Horiz. %	83.99%	86.40%	93.05%	115.71%	187.01%	199.40%	100.00%	-
P/NAPS	1.68	2.20	2.10	1.61	1.50	1.46	3.04	-32.58%
YoY %	-23.64%	4.76%	30.43%	7.33%	2.74%	-51.97%	-	-
Horiz. %	55.26%	72.37%	69.08%	52.96%	49.34%	48.03%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	24/11/09	25/08/09	26/05/09	24/02/09	25/11/08	-	-
Price	2.45	2.47	2.92	2.72	2.02	1.82	0.00	-
P/RPS	4.73	4.35	4.38	3.54	2.44	2.02	0.00	-
YoY %	8.74%	-0.68%	23.73%	45.08%	20.79%	0.00%	-	-
Horiz. %	234.16%	215.35%	216.83%	175.25%	120.79%	100.00%	-	-
P/EPS	25.12	23.43	21.43	14.11	8.22	6.74	0.00	-
YoY %	7.21%	9.33%	51.88%	71.65%	21.96%	0.00%	-	-
Horiz. %	372.70%	347.63%	317.95%	209.35%	121.96%	100.00%	-	-
EY	3.98	4.27	4.67	7.09	12.16	14.83	0.00	-
YoY %	-6.79%	-8.57%	-34.13%	-41.69%	-18.00%	0.00%	-	-
Horiz. %	26.84%	28.79%	31.49%	47.81%	82.00%	100.00%	-	-
DY	2.82	3.24	2.74	2.94	5.94	6.57	0.00	-
YoY %	-12.96%	18.25%	-6.80%	-50.51%	-9.59%	0.00%	-	-
Horiz. %	42.92%	49.32%	41.70%	44.75%	90.41%	100.00%	-	-
P/NAPS	1.66	1.94	2.35	2.09	1.57	1.47	0.00	-
YoY %	-14.43%	-17.45%	12.44%	33.12%	6.80%	0.00%	-	-
Horiz. %	112.93%	131.97%	159.86%	142.18%	106.80%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos