[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

IJMPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Annual (Unaudited) Result
Revenue	590,434	506,284	406,745	491,604	478,029	271,633	244,630	15.80%
YoY %	16.62%	24.47%	-17.26%	2.84%	75.98%	11.04%	-	-
Horiz. %	241.36%	206.96%	166.27%	200.96%	195.41%	111.04%	100.00%	-
PBT	215,247	196,016	112,632	160,477	189,973	56,445	52,122	26.63%
YoY %	9.81%	74.03%	-29.81%	-15.53%	236.56%	8.29%	-	-
Horiz. %	412.97%	376.07%	216.09%	307.89%	364.48%	108.29%	100.00%	-
Tax	-57,821	-48,822	-32,973	-37,420	-47,846	-12,469	-16,444	23.29%
YoY %	-18.43%	-48.07%	11.88%	21.79%	-283.72%	24.17%	-	-
Horiz. %	351.62%	296.90%	200.52%	227.56%	290.96%	75.83%	100.00%	-
NP	157,426	147,194	79,659	123,057	142,127	43,976	35,678	28.04%
YoY %	6.95%	84.78%	-35.27%	-13.42%	223.19%	23.26%	-	-
Horiz. %	441.24%	412.56%	223.27%	344.91%	398.36%	123.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	157,313	147,193	79,488	123,186	142,113	43,959	35,662	28.03%
YoY %	6.88%	85.18%	-35.47%	-13.32%	223.29%	23.27%	-	-
Horiz. %	441.12%	412.74%	222.89%	345.43%	398.50%	123.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.86%	24.91%	29.27%	23.32%	25.19%	22.09%	31.55%	-
YoY %	7.83%	-14.90%	25.51%	-7.42%	14.03%	-29.98%	-	-
Horiz. %	85.13%	78.95%	92.77%	73.91%	79.84%	70.02%	100.00%	-
Total Cost	433,008	359,090	327,086	368,547	335,902	227,657	208,952	12.89%
YoY %	20.58%	9.78%	-11.25%	9.72%	47.55%	8.95%	-	-
Horiz. %	207.23%	171.85%	156.54%	176.38%	160.76%	108.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,387,112	1,306,067	1,082,942	832,337	727,866	583,996	539,721	17.02%
YoY %	6.21%	20.60%	30.11%	14.35%	24.64%	8.20%	-	-
Horiz. %	257.01%	241.99%	200.65%	154.22%	134.86%	108.20%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	80,179	64,101	36,098	51,220	71,593	23,890	17,654	28.65%
YoY %	25.08%	77.57%	-29.52%	-28.46%	199.68%	35.32%	-	-
Horiz. %	454.17%	363.10%	204.47%	290.13%	405.53%	135.32%	100.00%	-
Div Payout %	50.97%	43.55%	45.41%	41.58%	50.38%	54.35%	49.50%	-
YoY %	17.04%	-4.10%	9.21%	-17.47%	-7.30%	9.80%	-	-
Horiz. %	102.97%	87.98%	91.74%	84.00%	101.78%	109.80%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	1,387,112	1,306,067	1,082,942	832,337	727,866	583,996	539,721	17.02%
YoY %	6.21%	20.60%	30.11%	14.35%	24.64%	8.20%	-	-
Horiz. %	257.01%	241.99%	200.65%	154.22%	134.86%	108.20%	100.00%	-
NOSH	801,799	801,268	721,961	640,259	596,612	530,905	504,413	8.02%
YoY %	0.07%	10.98%	12.76%	7.32%	12.38%	5.25%	-	-
Horiz. %	158.96%	158.85%	143.13%	126.93%	118.28%	105.25%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	26.66%	29.07%	19.58%	25.03%	29.73%	16.19%	14.58%	-
YoY %	-8.29%	48.47%	-21.77%	-15.81%	83.63%	11.04%	-	-
Horiz. %	182.85%	199.38%	134.29%	171.67%	203.91%	111.04%	100.00%	-
ROE	11.34%	11.27%	7.34%	14.80%	19.52%	7.53%	6.61%	-
YoY %	0.62%	53.54%	-50.41%	-24.18%	159.23%	13.92%	-	-
Horiz. %	171.56%	170.50%	111.04%	223.90%	295.31%	113.92%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	73.64	63.19	56.34	76.78	80.12	51.16	48.50	7.20%
YoY %	16.54%	12.16%	-26.62%	-4.17%	56.61%	5.48%	-	-
Horiz. %	151.84%	130.29%	116.16%	158.31%	165.20%	105.48%	100.00%	-
EPS	19.62	18.37	11.01	19.24	23.82	8.28	7.07	18.52%
YoY %	6.80%	66.85%	-42.78%	-19.23%	187.68%	17.11%	-	-
Horiz. %	277.51%	259.83%	155.73%	272.14%	336.92%	117.11%	100.00%	-
DPS	10.00	8.00	5.00	8.00	12.00	4.50	3.50	19.10%
YoY %	25.00%	60.00%	-37.50%	-33.33%	166.67%	28.57%	-	-
Horiz. %	285.71%	228.57%	142.86%	228.57%	342.86%	128.57%	100.00%	-
NAPS	1.73	1.63	1.50	1.30	1.22	1.10	1.07	8.32%
YoY %	6.13%	8.67%	15.38%	6.56%	10.91%	2.80%	-	-
Horiz. %	161.68%	152.34%	140.19%	121.50%	114.02%	102.80%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 638,947
RPS	67.05	57.49	46.19	55.83	54.29	30.85	27.78	15.80%
YoY %	16.63%	24.46%	-17.27%	2.84%	75.98%	11.05%	-	-
Horiz. %	241.36%	206.95%	166.27%	200.97%	195.43%	111.05%	100.00%	-
EPS	17.86	16.72	9.03	13.99	16.14	4.99	4.05	28.02%
YoY %	6.82%	85.16%	-35.45%	-13.32%	223.45%	23.21%	-	-
Horiz. %	440.99%	412.84%	222.96%	345.43%	398.52%	123.21%	100.00%	-
DPS	9.11	7.28	4.10	5.82	8.13	2.71	2.00	28.72%
YoY %	25.14%	77.56%	-29.55%	-28.41%	200.00%	35.50%	-	-
Horiz. %	455.50%	364.00%	205.00%	291.00%	406.50%	135.50%	100.00%	-
NAPS	1.5752	1.4832	1.2298	0.9452	0.8266	0.6632	0.6129	17.02%
YoY %	6.20%	20.60%	30.11%	14.35%	24.64%	8.21%	-	-
Horiz. %	257.01%	242.00%	200.65%	154.22%	134.87%	108.21%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-4.07%	3.09%	66.54%	-39.15%	33.83%	26.52%	-	-
Horiz. %	169.70%	176.89%	171.59%	103.03%	169.32%	126.52%	100.00%	-
P/EPS	16.82	16.06	23.16	10.86	15.03	20.65	18.10	-1.21%
YoY %	4.73%	-30.66%	113.26%	-27.74%	-27.22%	14.09%	-	-
Horiz. %	92.93%	88.73%	127.96%	60.00%	83.04%	114.09%	100.00%	-
EY	5.95	6.23	4.32	9.21	6.65	4.84	5.52	1.25%
YoY %	-4.49%	44.21%	-53.09%	38.50%	37.40%	-12.32%	-	-
Horiz. %	107.79%	112.86%	78.26%	166.85%	120.47%	87.68%	100.00%	-
DY	3.03	2.71	1.96	3.83	3.35	2.63	2.73	1.75%
YoY %	11.81%	38.27%	-48.83%	14.33%	27.38%	-3.66%	-	-
Horiz. %	110.99%	99.27%	71.79%	140.29%	122.71%	96.34%	100.00%	-
P/NAPS	1.91	1.81	1.70	1.61	2.93	1.55	1.20	8.04%
YoY %	5.52%	6.47%	5.59%	-45.05%	89.03%	29.17%	-	-
Horiz. %	159.17%	150.83%	141.67%	134.17%	244.17%	129.17%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-9.15%	5.16%	20.34%	-28.77%	22.72%	36.36%	-	-
Horiz. %	137.04%	150.84%	143.43%	119.19%	167.34%	136.36%	100.00%	-
P/EPS	15.29	15.41	21.80	14.14	16.71	25.00	20.37	-4.66%
YoY %	-0.78%	-29.31%	54.17%	-15.38%	-33.16%	22.73%	-	-
Horiz. %	75.06%	75.65%	107.02%	69.42%	82.03%	122.73%	100.00%	-
EY	6.54	6.49	4.59	7.07	5.98	4.00	4.91	4.88%
YoY %	0.77%	41.39%	-35.08%	18.23%	49.50%	-18.53%	-	-
Horiz. %	133.20%	132.18%	93.48%	143.99%	121.79%	81.47%	100.00%	-
DY	3.33	2.83	2.08	2.94	3.02	2.17	2.43	5.38%
YoY %	17.67%	36.06%	-29.25%	-2.65%	39.17%	-10.70%	-	-
Horiz. %	137.04%	116.46%	85.60%	120.99%	124.28%	89.30%	100.00%	-
P/NAPS	1.73	1.74	1.60	2.09	3.26	1.88	1.35	4.21%
YoY %	-0.57%	8.75%	-23.44%	-35.89%	73.40%	39.26%	-	-
Horiz. %	128.15%	128.89%	118.52%	154.81%	241.48%	139.26%	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