[IJMPLNT] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -11.96%
YoY- 1.64%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 271,633 280,317 248,708 248,708 244,630 254,661 238,598 9.03%
PBT 56,445 66,912 44,994 44,994 52,122 58,644 49,294 9.46%
Tax -12,469 -20,202 -13,580 -13,580 -16,444 -16,442 -13,708 -6.12%
NP 43,976 46,709 31,414 31,414 35,678 42,201 35,586 15.17%
-
NP to SH 43,959 46,692 31,396 31,396 35,662 42,184 35,568 15.18%
-
Tax Rate 22.09% 30.19% 30.18% 30.18% 31.55% 28.04% 27.81% -
Total Cost 227,657 233,608 217,294 217,294 208,952 212,460 203,012 7.94%
-
Net Worth 583,996 573,907 562,556 514,607 539,721 534,017 522,467 7.71%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 23,890 - - - 17,654 - - -
Div Payout % 54.35% - - - 49.50% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 583,996 573,907 562,556 514,607 539,721 534,017 522,467 7.71%
NOSH 530,905 531,396 535,767 514,607 504,413 503,789 502,372 3.75%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 16.19% 16.66% 12.63% 12.63% 14.58% 16.57% 14.91% -
ROE 7.53% 8.14% 5.58% 6.10% 6.61% 7.90% 6.81% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 51.16 52.75 46.42 48.33 48.50 50.55 47.49 5.09%
EPS 8.28 8.79 5.86 6.06 7.07 8.37 7.08 11.01%
DPS 4.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.10 1.08 1.05 1.00 1.07 1.06 1.04 3.81%
Adjusted Per Share Value based on latest NOSH - 514,607
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 30.85 31.83 28.24 28.24 27.78 28.92 27.10 9.03%
EPS 4.99 5.30 3.57 3.57 4.05 4.79 4.04 15.13%
DPS 2.71 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.6632 0.6517 0.6388 0.5844 0.6129 0.6064 0.5933 7.71%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.71 1.77 1.45 1.42 1.28 1.10 1.23 -
P/RPS 3.34 3.36 3.12 2.94 2.64 2.18 2.59 18.49%
P/EPS 20.65 20.14 24.74 23.28 18.10 13.14 17.37 12.23%
EY 4.84 4.96 4.04 4.30 5.52 7.61 5.76 -10.96%
DY 2.63 0.00 0.00 0.00 2.73 0.00 0.00 -
P/NAPS 1.55 1.64 1.38 1.42 1.20 1.04 1.18 19.96%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 15/11/06 16/08/06 30/05/06 22/02/06 11/11/05 -
Price 2.07 1.77 1.66 1.68 1.44 1.15 1.17 -
P/RPS 4.05 3.36 3.58 3.48 2.97 2.28 2.46 39.46%
P/EPS 25.00 20.14 28.33 27.54 20.37 13.73 16.53 31.79%
EY 4.00 4.96 3.53 3.63 4.91 7.28 6.05 -24.12%
DY 2.17 0.00 0.00 0.00 2.43 0.00 0.00 -
P/NAPS 1.88 1.64 1.58 1.68 1.35 1.08 1.13 40.44%

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