[IJMPLNT] YoY TTM 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- 10.03%
YoY- -35.47%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 486,277 590,434 506,284 406,745 491,604 478,029 283,817 9.38%
PBT 156,613 215,247 196,016 112,632 160,477 189,973 63,756 16.14%
Tax -38,165 -57,821 -48,822 -32,973 -37,420 -47,846 -14,581 17.37%
NP 118,448 157,426 147,194 79,659 123,057 142,127 49,175 15.76%
-
NP to SH 119,571 157,313 147,193 79,488 123,186 142,113 49,159 15.95%
-
Tax Rate 24.37% 26.86% 24.91% 29.27% 23.32% 25.19% 22.87% -
Total Cost 367,829 433,008 359,090 327,086 368,547 335,902 234,642 7.77%
-
Net Worth 1,394,449 1,389,504 1,307,885 1,204,744 830,631 777,342 599,634 15.08%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 56,098 80,318 64,190 40,158 51,115 76,459 24,530 14.76%
Div Payout % 46.92% 51.06% 43.61% 50.52% 41.49% 53.80% 49.90% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,394,449 1,389,504 1,307,885 1,204,744 830,631 777,342 599,634 15.08%
NOSH 801,407 803,181 802,383 803,163 638,947 637,166 545,121 6.62%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 24.36% 26.66% 29.07% 19.58% 25.03% 29.73% 17.33% -
ROE 8.57% 11.32% 11.25% 6.60% 14.83% 18.28% 8.20% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 60.68 73.51 63.10 50.64 76.94 75.02 52.06 2.58%
EPS 14.92 19.59 18.34 9.90 19.28 22.30 9.02 8.74%
DPS 7.00 10.00 8.00 5.00 8.00 12.00 4.50 7.63%
NAPS 1.74 1.73 1.63 1.50 1.30 1.22 1.10 7.93%
Adjusted Per Share Value based on latest NOSH - 803,163
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 55.22 67.05 57.49 46.19 55.83 54.29 32.23 9.37%
EPS 13.58 17.86 16.72 9.03 13.99 16.14 5.58 15.96%
DPS 6.37 9.12 7.29 4.56 5.80 8.68 2.79 14.73%
NAPS 1.5836 1.5779 1.4853 1.3681 0.9433 0.8828 0.681 15.08%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
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 4.94 4.49 4.68 5.04 2.72 4.77 3.28 7.05%
P/EPS 20.11 16.85 16.08 25.77 10.84 16.05 18.96 0.98%
EY 4.97 5.94 6.22 3.88 9.22 6.23 5.27 -0.97%
DY 2.33 3.03 2.71 1.96 3.83 3.35 2.63 -1.99%
P/NAPS 1.72 1.91 1.81 1.70 1.61 2.93 1.55 1.74%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 29/05/12 27/05/11 26/05/10 26/05/09 - 30/05/07 -
Price 3.00 3.00 2.83 2.40 2.72 0.00 2.07 -
P/RPS 4.94 4.08 4.49 4.74 3.54 0.00 3.98 3.66%
P/EPS 20.11 15.32 15.43 24.25 14.11 0.00 22.95 -2.17%
EY 4.97 6.53 6.48 4.12 7.09 0.00 4.36 2.20%
DY 2.33 3.33 2.83 2.08 2.94 0.00 2.17 1.19%
P/NAPS 1.72 1.73 1.74 1.60 2.09 0.00 1.88 -1.47%

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