[IJMPLNT] YoY Quarter Result on 31-Mar-2010 [#4]

Stock

[IJMPLNT] IJM PLANTATIONS BHD

Announcement Date

26-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

31-Mar-2010 [#4]

Profit Trend

QoQ- -59.14%

YoY- 85.24%

Quarter Report

IJMPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Quarter Result
Revenue	135,116	134,722	98,970	102,007	78,995	117,911	61,395	14.03%
YoY %	0.29%	36.12%	-2.98%	29.13%	-33.00%	92.05%	-	-
Horiz. %	220.08%	219.43%	161.20%	166.15%	128.67%	192.05%	100.00%	-
PBT	29,460	14,423	32,726	25,826	7,482	52,461	6,261	29.41%
YoY %	104.26%	-55.93%	26.72%	245.18%	-85.74%	737.90%	-	-
Horiz. %	470.53%	230.36%	522.70%	412.49%	119.50%	837.90%	100.00%	-
Tax	-7,589	-7,424	-6,811	-10,081	1,017	-9,516	2,683	-
YoY %	-2.22%	-9.00%	32.44%	-1,091.25%	110.69%	-454.68%	-	-
Horiz. %	-282.86%	-276.71%	-253.86%	-375.74%	37.91%	-354.68%	100.00%	-
NP	21,871	6,999	25,915	15,745	8,499	42,945	8,944	16.05%
YoY %	212.49%	-72.99%	64.59%	85.26%	-80.21%	380.15%	-	-
Horiz. %	244.53%	78.25%	289.75%	176.04%	95.02%	480.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,199	7,068	25,917	15,742	8,498	42,945	8,940	16.35%
YoY %	214.08%	-72.73%	64.64%	85.24%	-80.21%	380.37%	-	-
Horiz. %	248.31%	79.06%	289.90%	176.09%	95.06%	480.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.76%	51.47%	20.81%	39.03%	-13.59%	18.14%	-42.85%	-
YoY %	-49.95%	147.33%	-46.68%	387.20%	-174.92%	142.33%	-	-
Horiz. %	-60.12%	-120.12%	-48.56%	-91.09%	31.72%	-42.33%	100.00%	-
Total Cost	113,245	127,723	73,055	86,262	70,496	74,966	52,451	13.67%
YoY %	-11.34%	74.83%	-15.31%	22.36%	-5.96%	42.93%	-	-
Horiz. %	215.91%	243.51%	139.28%	164.46%	134.40%	142.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,394,449	1,389,504	1,307,885	1,204,744	830,631	777,342	599,634	15.08%
YoY %	0.36%	6.24%	8.56%	45.04%	6.86%	29.64%	-	-
Horiz. %	232.55%	231.73%	218.11%	200.91%	138.52%	129.64%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	56,098	80,318	64,190	40,158	51,115	76,459	24,530	14.76%
YoY %	-30.16%	25.13%	59.84%	-21.44%	-33.15%	211.70%	-	-
Horiz. %	228.69%	327.43%	261.68%	163.71%	208.38%	311.70%	100.00%	-
Div Payout %	252.71%	1,136.36%	247.68%	255.10%	601.50%	178.04%	274.39%	-
YoY %	-77.76%	358.80%	-2.91%	-57.59%	237.85%	-35.11%	-	-
Horiz. %	92.10%	414.14%	90.27%	92.97%	219.21%	64.89%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	1,394,449	1,389,504	1,307,885	1,204,744	830,631	777,342	599,634	15.08%
YoY %	0.36%	6.24%	8.56%	45.04%	6.86%	29.64%	-	-
Horiz. %	232.55%	231.73%	218.11%	200.91%	138.52%	129.64%	100.00%	-
NOSH	801,407	803,181	802,383	803,163	638,947	637,166	545,121	6.62%
YoY %	-0.22%	0.10%	-0.10%	25.70%	0.28%	16.89%	-	-
Horiz. %	147.01%	147.34%	147.19%	147.34%	117.21%	116.89%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	16.19%	5.20%	26.18%	15.44%	10.76%	36.42%	14.57%	-
YoY %	211.35%	-80.14%	69.56%	43.49%	-70.46%	149.97%	-	-
Horiz. %	111.12%	35.69%	179.68%	105.97%	73.85%	249.97%	100.00%	-
ROE	1.59%	0.51%	1.98%	1.31%	1.02%	5.52%	1.49%	-
YoY %	211.76%	-74.24%	51.15%	28.43%	-81.52%	270.47%	-	-
Horiz. %	106.71%	34.23%	132.89%	87.92%	68.46%	370.47%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	16.86	16.77	12.33	12.70	12.36	18.51	11.26	6.95%
YoY %	0.54%	36.01%	-2.91%	2.75%	-33.23%	64.39%	-	-
Horiz. %	149.73%	148.93%	109.50%	112.79%	109.77%	164.39%	100.00%	-
EPS	2.77	0.88	3.23	1.96	1.33	6.74	1.64	9.12%
YoY %	214.77%	-72.76%	64.80%	47.37%	-80.27%	310.98%	-	-
Horiz. %	168.90%	53.66%	196.95%	119.51%	81.10%	410.98%	100.00%	-
DPS	7.00	10.00	8.00	5.00	8.00	12.00	4.50	7.63%
YoY %	-30.00%	25.00%	60.00%	-37.50%	-33.33%	166.67%	-	-
Horiz. %	155.56%	222.22%	177.78%	111.11%	177.78%	266.67%	100.00%	-
NAPS	1.74	1.73	1.63	1.50	1.30	1.22	1.10	7.93%
YoY %	0.58%	6.13%	8.67%	15.38%	6.56%	10.91%	-	-
Horiz. %	158.18%	157.27%	148.18%	136.36%	118.18%	110.91%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 803,163
RPS	15.34	15.30	11.24	11.58	8.97	13.39	6.97	14.03%
YoY %	0.26%	36.12%	-2.94%	29.10%	-33.01%	92.11%	-	-
Horiz. %	220.09%	219.51%	161.26%	166.14%	128.69%	192.11%	100.00%	-
EPS	2.52	0.80	2.94	1.79	0.97	4.88	1.02	16.25%
YoY %	215.00%	-72.79%	64.25%	84.54%	-80.12%	378.43%	-	-
Horiz. %	247.06%	78.43%	288.24%	175.49%	95.10%	478.43%	100.00%	-
DPS	6.37	9.12	7.29	4.56	5.80	8.68	2.79	14.73%
YoY %	-30.15%	25.10%	59.87%	-21.38%	-33.18%	211.11%	-	-
Horiz. %	228.32%	326.88%	261.29%	163.44%	207.89%	311.11%	100.00%	-
NAPS	1.5836	1.5779	1.4853	1.3681	0.9433	0.8828	0.681	15.08%
YoY %	0.36%	6.23%	8.57%	45.03%	6.85%	29.63%	-	-
Horiz. %	232.54%	231.70%	218.11%	200.90%	138.52%	129.63%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	3.00	3.30	2.95	2.55	2.09	3.58	1.71	-
P/RPS	17.79	19.67	23.92	20.08	16.90	19.35	15.18	2.67%
YoY %	-9.56%	-17.77%	19.12%	18.82%	-12.66%	27.47%	-	-
Horiz. %	117.19%	129.58%	157.58%	132.28%	111.33%	127.47%	100.00%	-
P/EPS	108.30	375.00	91.33	130.10	157.14	53.12	104.27	0.63%
YoY %	-71.12%	310.60%	-29.80%	-17.21%	195.82%	-49.06%	-	-
Horiz. %	103.86%	359.64%	87.59%	124.77%	150.70%	50.94%	100.00%	-
EY	0.92	0.27	1.09	0.77	0.64	1.88	0.96	-0.70%
YoY %	240.74%	-75.23%	41.56%	20.31%	-65.96%	95.83%	-	-
Horiz. %	95.83%	28.13%	113.54%	80.21%	66.67%	195.83%	100.00%	-
DY	2.33	3.03	2.71	1.96	3.83	3.35	2.63	-1.99%
YoY %	-23.10%	11.81%	38.27%	-48.83%	14.33%	27.38%	-	-
Horiz. %	88.59%	115.21%	103.04%	74.52%	145.63%	127.38%	100.00%	-
P/NAPS	1.72	1.91	1.81	1.70	1.61	2.93	1.55	1.74%
YoY %	-9.95%	5.52%	6.47%	5.59%	-45.05%	89.03%	-	-
Horiz. %	110.97%	123.23%	116.77%	109.68%	103.87%	189.03%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	28/05/13	29/05/12	27/05/11	26/05/10	26/05/09	27/05/08	30/05/07	-
Price	3.00	3.00	2.83	2.40	2.72	3.98	2.07	-
P/RPS	17.79	17.89	22.94	18.90	22.00	21.51	18.38	-0.54%
YoY %	-0.56%	-22.01%	21.38%	-14.09%	2.28%	17.03%	-	-
Horiz. %	96.79%	97.33%	124.81%	102.83%	119.70%	117.03%	100.00%	-
P/EPS	108.30	340.91	87.62	122.45	204.51	59.05	126.22	-2.51%
YoY %	-68.23%	289.08%	-28.44%	-40.13%	246.33%	-53.22%	-	-
Horiz. %	85.80%	270.09%	69.42%	97.01%	162.03%	46.78%	100.00%	-
EY	0.92	0.29	1.14	0.82	0.49	1.69	0.79	2.56%
YoY %	217.24%	-74.56%	39.02%	67.35%	-71.01%	113.92%	-	-
Horiz. %	116.46%	36.71%	144.30%	103.80%	62.03%	213.92%	100.00%	-
DY	2.33	3.33	2.83	2.08	2.94	3.02	2.17	1.19%
YoY %	-30.03%	17.67%	36.06%	-29.25%	-2.65%	39.17%	-	-
Horiz. %	107.37%	153.46%	130.41%	95.85%	135.48%	139.17%	100.00%	-
P/NAPS	1.72	1.73	1.74	1.60	2.09	3.26	1.88	-1.47%
YoY %	-0.58%	-0.57%	8.75%	-23.44%	-35.89%	73.40%	-	-
Horiz. %	91.49%	92.02%	92.55%	85.11%	111.17%	173.40%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos