[IJMPLNT] YoY TTM Result on 30-Jun-2009 [#1]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -29.14%
YoY- -49.66%
Quarter Report
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/05 CAGR
Revenue 571,741 521,380 425,723 427,335 544,162 307,961 262,065 11.77%
PBT 178,036 223,635 140,097 113,852 230,674 66,079 55,470 18.11%
Tax -48,353 -56,817 -38,518 -26,591 -57,267 -14,865 -16,125 16.97%
NP 129,683 166,818 101,579 87,261 173,407 51,214 39,345 18.56%
-
NP to SH 129,732 166,772 101,502 87,295 173,397 51,198 39,341 18.56%
-
Tax Rate 27.16% 25.41% 27.49% 23.36% 24.83% 22.50% 29.07% -
Total Cost 442,058 354,562 324,144 340,074 370,755 256,747 222,720 10.28%
-
Net Worth 1,323,203 1,290,974 1,194,197 794,507 760,418 576,829 511,457 14.53%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/05 CAGR
Div 80,318 64,190 40,158 51,115 76,459 24,530 17,565 24.23%
Div Payout % 61.91% 38.49% 39.56% 58.56% 44.10% 47.91% 44.65% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/05 CAGR
Net Worth 1,323,203 1,290,974 1,194,197 794,507 760,418 576,829 511,457 14.53%
NOSH 801,941 801,847 801,474 640,731 639,007 576,829 501,428 6.93%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/05 CAGR
NP Margin 22.68% 32.00% 23.86% 20.42% 31.87% 16.63% 15.01% -
ROE 9.80% 12.92% 8.50% 10.99% 22.80% 8.88% 7.69% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/05 CAGR
RPS 71.29 65.02 53.12 66.69 85.16 53.39 52.26 4.53%
EPS 16.18 20.80 12.66 13.62 27.14 8.88 7.85 10.87%
DPS 10.00 8.00 5.01 8.00 11.97 4.25 3.50 16.16%
NAPS 1.65 1.61 1.49 1.24 1.19 1.00 1.02 7.10%
Adjusted Per Share Value based on latest NOSH - 640,731
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/05 CAGR
RPS 64.93 59.21 48.35 48.53 61.80 34.97 29.76 11.77%
EPS 14.73 18.94 11.53 9.91 19.69 5.81 4.47 18.55%
DPS 9.12 7.29 4.56 5.80 8.68 2.79 1.99 24.27%
NAPS 1.5026 1.466 1.3561 0.9023 0.8635 0.6551 0.5808 14.53%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/05 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/05 -
Price 3.23 2.76 2.40 2.60 3.62 2.19 1.06 -
P/RPS 4.53 4.24 4.52 3.90 4.25 4.10 2.03 12.14%
P/EPS 19.97 13.27 18.95 19.08 13.34 24.67 13.51 5.73%
EY 5.01 7.54 5.28 5.24 7.50 4.05 7.40 -5.41%
DY 3.10 2.90 2.09 3.08 3.31 1.94 3.30 -0.88%
P/NAPS 1.96 1.71 1.61 2.10 3.04 2.19 1.04 9.46%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/05 CAGR
Date 28/08/12 24/08/11 25/08/10 25/08/09 - 28/11/07 10/08/05 -
Price 3.56 2.58 2.50 2.92 0.00 3.08 1.11 -
P/RPS 4.99 3.97 4.71 4.38 0.00 5.77 2.12 12.99%
P/EPS 22.01 12.40 19.74 21.43 0.00 34.70 14.15 6.50%
EY 4.54 8.06 5.07 4.67 0.00 2.88 7.07 -6.12%
DY 2.81 3.10 2.00 2.74 0.00 1.38 3.15 -1.61%
P/NAPS 2.16 1.60 1.68 2.35 0.00 3.08 1.09 10.25%

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