[IJMPLNT] YoY Annual (Unaudited) 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
YoY- -13.32%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 590,434 506,284 406,745 491,604 478,029 271,633 244,630 15.80%
PBT 215,247 196,016 112,632 160,477 189,973 56,445 52,122 26.63%
Tax -57,821 -48,822 -32,973 -37,420 -47,846 -12,469 -16,444 23.29%
NP 157,426 147,194 79,659 123,057 142,127 43,976 35,678 28.04%
-
NP to SH 157,313 147,193 79,488 123,186 142,113 43,959 35,662 28.03%
-
Tax Rate 26.86% 24.91% 29.27% 23.32% 25.19% 22.09% 31.55% -
Total Cost 433,008 359,090 327,086 368,547 335,902 227,657 208,952 12.89%
-
Net Worth 1,387,112 1,306,067 1,082,942 832,337 727,866 583,996 539,721 17.02%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 80,179 64,101 36,098 51,220 71,593 23,890 17,654 28.65%
Div Payout % 50.97% 43.55% 45.41% 41.58% 50.38% 54.35% 49.50% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,387,112 1,306,067 1,082,942 832,337 727,866 583,996 539,721 17.02%
NOSH 801,799 801,268 721,961 640,259 596,612 530,905 504,413 8.02%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 26.66% 29.07% 19.58% 25.03% 29.73% 16.19% 14.58% -
ROE 11.34% 11.27% 7.34% 14.80% 19.52% 7.53% 6.61% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 73.64 63.19 56.34 76.78 80.12 51.16 48.50 7.20%
EPS 19.62 18.37 11.01 19.24 23.82 8.28 7.07 18.52%
DPS 10.00 8.00 5.00 8.00 12.00 4.50 3.50 19.10%
NAPS 1.73 1.63 1.50 1.30 1.22 1.10 1.07 8.32%
Adjusted Per Share Value based on latest NOSH - 638,947
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 67.05 57.49 46.19 55.83 54.29 30.85 27.78 15.80%
EPS 17.86 16.72 9.03 13.99 16.14 4.99 4.05 28.02%
DPS 9.11 7.28 4.10 5.82 8.13 2.71 2.00 28.72%
NAPS 1.5752 1.4832 1.2298 0.9452 0.8266 0.6632 0.6129 17.02%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.30 2.95 2.55 2.09 3.58 1.71 1.28 -
P/RPS 4.48 4.67 4.53 2.72 4.47 3.34 2.64 9.20%
P/EPS 16.82 16.06 23.16 10.86 15.03 20.65 18.10 -1.21%
EY 5.95 6.23 4.32 9.21 6.65 4.84 5.52 1.25%
DY 3.03 2.71 1.96 3.83 3.35 2.63 2.73 1.75%
P/NAPS 1.91 1.81 1.70 1.61 2.93 1.55 1.20 8.04%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 27/05/11 26/05/10 26/05/09 27/05/08 30/05/07 30/05/06 -
Price 3.00 2.83 2.40 2.72 3.98 2.07 1.44 -
P/RPS 4.07 4.48 4.26 3.54 4.97 4.05 2.97 5.38%
P/EPS 15.29 15.41 21.80 14.14 16.71 25.00 20.37 -4.66%
EY 6.54 6.49 4.59 7.07 5.98 4.00 4.91 4.88%
DY 3.33 2.83 2.08 2.94 3.02 2.17 2.43 5.38%
P/NAPS 1.73 1.74 1.60 2.09 3.26 1.88 1.35 4.21%

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