[IJMPLNT] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 60.02%
YoY- -68.74%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Revenue 482,240 618,568 493,776 367,628 621,888 422,650 248,708 11.16%
PBT 163,856 258,534 206,920 70,350 213,926 138,790 44,994 22.94%
Tax -38,790 -65,486 -52,456 -19,536 -52,548 -38,462 -13,580 18.26%
NP 125,066 193,048 154,464 50,814 161,378 100,328 31,414 24.70%
-
NP to SH 125,934 192,714 154,462 50,446 161,374 100,310 31,396 24.85%
-
Tax Rate 23.67% 25.33% 25.35% 27.77% 24.56% 27.71% 30.18% -
Total Cost 357,174 425,520 339,312 316,814 460,510 322,322 217,294 8.26%
-
Net Worth 1,339,552 1,354,769 1,233,773 815,094 792,804 0 514,607 16.51%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Net Worth 1,339,552 1,354,769 1,233,773 815,094 792,804 0 514,607 16.51%
NOSH 802,127 801,638 801,151 641,806 639,358 570,591 514,607 7.35%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
NP Margin 25.93% 31.21% 31.28% 13.82% 25.95% 23.74% 12.63% -
ROE 9.40% 14.22% 12.52% 6.19% 20.35% 0.00% 6.10% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
RPS 60.12 77.16 61.63 57.28 97.27 74.07 48.33 3.54%
EPS 15.70 24.04 19.28 7.86 25.24 17.58 6.06 16.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.69 1.54 1.27 1.24 0.00 1.00 8.54%
Adjusted Per Share Value based on latest NOSH - 642,296
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
RPS 54.76 70.25 56.07 41.75 70.62 48.00 28.24 11.16%
EPS 14.30 21.88 17.54 5.73 18.33 11.39 3.57 24.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5212 1.5385 1.4011 0.9256 0.9003 0.00 0.5844 16.51%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 30/06/06 -
Price 3.44 2.49 2.46 2.80 1.81 2.40 1.42 -
P/RPS 5.72 3.23 3.99 4.89 1.86 3.24 2.94 11.22%
P/EPS 21.91 10.36 12.76 35.62 7.17 13.65 23.28 -0.96%
EY 4.56 9.65 7.84 2.81 13.94 7.33 4.30 0.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.47 1.60 2.20 1.46 0.00 1.42 6.12%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Date 28/11/12 25/11/11 23/11/10 24/11/09 25/11/08 - 16/08/06 -
Price 2.91 2.64 2.89 2.47 1.82 0.00 1.68 -
P/RPS 4.84 3.42 4.69 4.31 1.87 0.00 3.48 5.41%
P/EPS 18.54 10.98 14.99 31.42 7.21 0.00 27.54 -6.12%
EY 5.40 9.11 6.67 3.18 13.87 0.00 3.63 6.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.56 1.88 1.94 1.47 0.00 1.68 0.56%

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