[IJMPLNT] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 68.49%
YoY- -44.42%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 468,214 607,616 543,085 406,317 550,145 480,157 280,317 8.91%
PBT 169,537 267,765 217,720 115,741 203,993 183,349 66,912 16.74%
Tax -40,768 -67,196 -56,014 -30,522 -51,249 -51,106 -20,202 12.40%
NP 128,769 200,569 161,705 85,218 152,744 132,242 46,709 18.39%
-
NP to SH 129,829 200,326 161,701 84,994 152,917 132,224 46,692 18.56%
-
Tax Rate 24.05% 25.10% 25.73% 26.37% 25.12% 27.87% 30.19% -
Total Cost 339,445 407,046 381,380 321,098 397,401 347,914 233,608 6.41%
-
Net Worth 1,370,420 1,395,017 1,274,480 1,029,957 825,599 670,842 573,907 15.59%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,370,420 1,395,017 1,274,480 1,029,957 825,599 670,842 573,907 15.59%
NOSH 801,415 801,734 801,559 695,917 639,999 583,341 531,396 7.08%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 27.50% 33.01% 29.78% 20.97% 27.76% 27.54% 16.66% -
ROE 9.47% 14.36% 12.69% 8.25% 18.52% 19.71% 8.14% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 58.42 75.79 67.75 58.39 85.96 82.31 52.75 1.71%
EPS 16.20 24.99 20.17 12.21 23.89 22.67 8.79 10.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.74 1.59 1.48 1.29 1.15 1.08 7.95%
Adjusted Per Share Value based on latest NOSH - 740,826
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 53.17 69.00 61.67 46.14 62.48 54.53 31.83 8.91%
EPS 14.74 22.75 18.36 9.65 17.37 15.02 5.30 18.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5563 1.5842 1.4473 1.1696 0.9376 0.7618 0.6517 15.59%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.98 2.82 2.98 2.48 1.94 3.28 1.77 -
P/RPS 5.10 3.72 4.40 4.25 2.26 3.98 3.36 7.19%
P/EPS 18.40 11.29 14.77 20.31 8.12 14.47 20.14 -1.49%
EY 5.44 8.86 6.77 4.92 12.32 6.91 4.96 1.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.62 1.87 1.68 1.50 2.85 1.64 0.99%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 23/02/11 25/02/10 24/02/09 26/02/08 27/02/07 -
Price 2.80 3.40 2.88 2.45 2.02 4.04 1.77 -
P/RPS 4.79 4.49 4.25 4.20 2.35 4.91 3.36 6.08%
P/EPS 17.28 13.61 14.28 20.06 8.45 17.82 20.14 -2.51%
EY 5.79 7.35 7.00 4.99 11.83 5.61 4.96 2.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.95 1.81 1.66 1.57 3.51 1.64 0.00%

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
Post a Comment