[IJMPLNT] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -22.42%
YoY- -60.77%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Revenue 522,270 568,680 469,819 364,474 577,648 358,604 251,756 12.36%
PBT 167,908 221,823 180,917 88,689 227,541 103,343 56,398 19.04%
Tax -44,473 -55,337 -49,433 -20,914 -54,889 -24,910 -17,994 15.55%
NP 123,435 166,486 131,484 67,775 172,652 78,433 38,404 20.51%
-
NP to SH 123,923 166,319 131,496 67,722 172,645 78,416 38,389 20.59%
-
Tax Rate 26.49% 24.95% 27.32% 23.58% 24.12% 24.10% 31.91% -
Total Cost 398,835 402,194 338,335 296,699 404,996 280,171 213,352 10.51%
-
Net Worth 1,339,718 1,354,397 1,233,459 815,716 793,320 0 514,607 16.52%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Div 80,318 64,190 40,158 51,115 76,459 24,530 17,827 27.19%
Div Payout % 64.81% 38.59% 30.54% 75.48% 44.29% 31.28% 46.44% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Net Worth 1,339,718 1,354,397 1,233,459 815,716 793,320 0 514,607 16.52%
NOSH 802,226 801,418 800,947 642,296 639,774 576,829 514,607 7.35%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
NP Margin 23.63% 29.28% 27.99% 18.60% 29.89% 21.87% 15.25% -
ROE 9.25% 12.28% 10.66% 8.30% 21.76% 0.00% 7.46% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
RPS 65.10 70.96 58.66 56.75 90.29 62.17 48.92 4.67%
EPS 15.45 20.75 16.42 10.54 26.99 13.59 7.46 12.33%
DPS 10.00 8.00 5.01 8.00 11.95 4.25 3.46 18.48%
NAPS 1.67 1.69 1.54 1.27 1.24 0.00 1.00 8.54%
Adjusted Per Share Value based on latest NOSH - 642,296
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
RPS 59.31 64.58 53.35 41.39 65.60 40.72 28.59 12.36%
EPS 14.07 18.89 14.93 7.69 19.61 8.91 4.36 20.58%
DPS 9.12 7.29 4.56 5.80 8.68 2.79 2.02 27.23%
NAPS 1.5214 1.5381 1.4007 0.9263 0.9009 0.00 0.5844 16.52%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 30/06/06 -
Price 3.44 2.49 2.46 2.80 1.81 2.40 1.42 -
P/RPS 5.28 3.51 4.19 4.93 2.00 3.86 2.90 10.04%
P/EPS 22.27 12.00 14.98 26.56 6.71 17.65 19.04 2.53%
EY 4.49 8.33 6.67 3.77 14.91 5.66 5.25 -2.46%
DY 2.91 3.21 2.04 2.86 6.60 1.77 2.44 2.85%
P/NAPS 2.06 1.47 1.60 2.20 1.46 0.00 1.42 6.12%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Date 28/11/12 25/11/11 23/11/10 24/11/09 25/11/08 - 16/08/06 -
Price 2.91 2.64 2.89 2.47 1.82 0.00 1.68 -
P/RPS 4.47 3.72 4.93 4.35 2.02 0.00 3.43 4.32%
P/EPS 18.84 12.72 17.60 23.43 6.74 0.00 22.52 -2.81%
EY 5.31 7.86 5.68 4.27 14.83 0.00 4.44 2.90%
DY 3.44 3.03 1.73 3.24 6.57 0.00 2.06 8.53%
P/NAPS 1.74 1.56 1.88 1.94 1.47 0.00 1.68 0.56%

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