[IJMPLNT] YoY Quarter Result on 31-Dec-2008 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -7.89%
YoY- -30.63%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 146,428 160,426 120,924 101,665 148,793 85,884 71,697 12.63%
PBT 71,557 59,830 51,631 46,032 68,117 27,687 19,336 24.35%
Tax -17,654 -15,783 -13,124 -12,163 -19,099 -8,362 -5,478 21.52%
NP 53,903 44,047 38,507 33,869 49,018 19,325 13,858 25.39%
-
NP to SH 53,888 44,045 38,523 34,001 49,013 19,321 13,854 25.39%
-
Tax Rate 24.67% 26.38% 25.42% 26.42% 28.04% 30.20% 28.33% -
Total Cost 92,525 116,379 82,417 67,796 99,775 66,559 57,839 8.14%
-
Net Worth 1,395,314 1,273,300 1,096,423 827,571 699,316 584,500 535,957 17.28%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,395,314 1,273,300 1,096,423 827,571 699,316 584,500 535,957 17.28%
NOSH 801,904 800,818 740,826 641,528 608,101 541,204 505,620 7.98%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 36.81% 27.46% 31.84% 33.31% 32.94% 22.50% 19.33% -
ROE 3.86% 3.46% 3.51% 4.11% 7.01% 3.31% 2.58% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 18.26 20.03 16.32 15.85 24.47 15.87 14.18 4.30%
EPS 6.72 5.50 5.20 5.30 8.06 3.57 2.74 16.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.59 1.48 1.29 1.15 1.08 1.06 8.60%
Adjusted Per Share Value based on latest NOSH - 641,528
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 16.63 18.22 13.73 11.55 16.90 9.75 8.14 12.63%
EPS 6.12 5.00 4.37 3.86 5.57 2.19 1.57 25.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5845 1.446 1.2451 0.9398 0.7942 0.6638 0.6086 17.28%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.82 2.98 2.48 1.94 3.28 1.77 1.10 -
P/RPS 15.44 14.88 15.19 12.24 13.41 11.15 7.76 12.14%
P/EPS 41.96 54.18 47.69 36.60 40.69 49.58 40.15 0.73%
EY 2.38 1.85 2.10 2.73 2.46 2.02 2.49 -0.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.87 1.68 1.50 2.85 1.64 1.04 7.66%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 23/02/11 25/02/10 24/02/09 26/02/08 27/02/07 22/02/06 -
Price 3.40 2.88 2.45 2.02 4.04 1.77 1.15 -
P/RPS 18.62 14.38 15.01 12.75 16.51 11.15 8.11 14.85%
P/EPS 50.60 52.36 47.12 38.11 50.12 49.58 41.97 3.16%
EY 1.98 1.91 2.12 2.62 2.00 2.02 2.38 -3.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.81 1.66 1.57 3.51 1.64 1.08 10.34%

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