[IJMPLNT] YoY Cumulative 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- 152.73%
YoY- -44.42%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 351,161 455,712 407,314 304,738 412,609 360,118 210,238 8.91%
PBT 127,153 200,824 163,290 86,806 152,995 137,512 50,184 16.74%
Tax -30,576 -50,397 -42,011 -22,892 -38,437 -38,330 -15,152 12.40%
NP 96,577 150,427 121,279 63,914 114,558 99,182 35,032 18.39%
-
NP to SH 97,372 150,245 121,276 63,746 114,688 99,168 35,019 18.56%
-
Tax Rate 24.05% 25.10% 25.73% 26.37% 25.12% 27.87% 30.19% -
Total Cost 254,584 305,285 286,035 240,824 298,051 260,936 175,206 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 7.11% 10.77% 9.52% 6.19% 13.89% 14.78% 6.10% -
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 43.82 56.84 50.82 43.79 64.47 61.73 39.56 1.71%
EPS 12.15 18.74 15.13 9.16 17.92 17.00 6.59 10.72%
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 39.88 51.75 46.26 34.61 46.86 40.90 23.87 8.92%
EPS 11.06 17.06 13.77 7.24 13.02 11.26 3.98 18.55%
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 6.80 4.96 5.86 5.66 3.01 5.31 4.47 7.23%
P/EPS 24.53 15.05 19.70 27.07 10.83 19.29 26.86 -1.49%
EY 4.08 6.65 5.08 3.69 9.24 5.18 3.72 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 6.39 5.98 5.67 5.59 3.13 6.54 4.47 6.13%
P/EPS 23.05 18.14 19.04 26.75 11.27 23.76 26.86 -2.51%
EY 4.34 5.51 5.25 3.74 8.87 4.21 3.72 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