[IJMPLNT] YoY 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- 122.14%
YoY- 13.3%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
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 110,041 146,428 160,426 120,924 101,665 148,793 85,884 4.21%
PBT 45,225 71,557 59,830 51,631 46,032 68,117 27,687 8.51%
Tax -11,181 -17,654 -15,783 -13,124 -12,163 -19,099 -8,362 4.95%
NP 34,044 53,903 44,047 38,507 33,869 49,018 19,325 9.88%
-
NP to SH 34,405 53,888 44,045 38,523 34,001 49,013 19,321 10.08%
-
Tax Rate 24.72% 24.67% 26.38% 25.42% 26.42% 28.04% 30.20% -
Total Cost 75,997 92,525 116,379 82,417 67,796 99,775 66,559 2.23%
-
Net Worth 1,371,388 1,395,314 1,273,300 1,096,423 827,571 699,316 584,500 15.25%
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 1,371,388 1,395,314 1,273,300 1,096,423 827,571 699,316 584,500 15.25%
NOSH 801,981 801,904 800,818 740,826 641,528 608,101 541,204 6.76%
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 30.94% 36.81% 27.46% 31.84% 33.31% 32.94% 22.50% -
ROE 2.51% 3.86% 3.46% 3.51% 4.11% 7.01% 3.31% -
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 13.72 18.26 20.03 16.32 15.85 24.47 15.87 -2.39%
EPS 4.29 6.72 5.50 5.20 5.30 8.06 3.57 3.10%
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 12.50 16.63 18.22 13.73 11.55 16.90 9.75 4.22%
EPS 3.91 6.12 5.00 4.37 3.86 5.57 2.19 10.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5574 1.5845 1.446 1.2451 0.9398 0.7942 0.6638 15.25%
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 21.72 15.44 14.88 15.19 12.24 13.41 11.15 11.74%
P/EPS 69.46 41.96 54.18 47.69 36.60 40.69 49.58 5.77%
EY 1.44 2.38 1.85 2.10 2.73 2.46 2.02 -5.47%
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 20.41 18.62 14.38 15.01 12.75 16.51 11.15 10.59%
P/EPS 65.27 50.60 52.36 47.12 38.11 50.12 49.58 4.68%
EY 1.53 1.98 1.91 2.12 2.62 2.00 2.02 -4.52%
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