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

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ-0.0%
YoY- -11.73%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 369,652 271,633 280,317 248,708 248,708 244,630 254,661 28.28%
PBT 68,908 56,445 66,912 44,994 44,994 52,122 58,644 11.38%
Tax -18,940 -12,469 -20,202 -13,580 -13,580 -16,444 -16,442 9.91%
NP 49,968 43,976 46,709 31,414 31,414 35,678 42,201 11.95%
-
NP to SH 49,952 43,959 46,692 31,396 31,396 35,662 42,184 11.96%
-
Tax Rate 27.49% 22.09% 30.19% 30.18% 30.18% 31.55% 28.04% -
Total Cost 319,684 227,657 233,608 217,294 217,294 208,952 212,460 31.40%
-
Net Worth 570,591 583,996 573,907 562,556 514,607 539,721 534,017 4.52%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 23,890 - - - 17,654 - -
Div Payout % - 54.35% - - - 49.50% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 570,591 583,996 573,907 562,556 514,607 539,721 534,017 4.52%
NOSH 570,591 530,905 531,396 535,767 514,607 504,413 503,789 8.68%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.52% 16.19% 16.66% 12.63% 12.63% 14.58% 16.57% -
ROE 8.75% 7.53% 8.14% 5.58% 6.10% 6.61% 7.90% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 64.78 51.16 52.75 46.42 48.33 48.50 50.55 18.03%
EPS 8.84 8.28 8.79 5.86 6.06 7.07 8.37 3.71%
DPS 0.00 4.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.00 1.10 1.08 1.05 1.00 1.07 1.06 -3.82%
Adjusted Per Share Value based on latest NOSH - 618,284
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 41.98 30.85 31.83 28.24 28.24 27.78 28.92 28.28%
EPS 5.67 4.99 5.30 3.57 3.57 4.05 4.79 11.93%
DPS 0.00 2.71 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.648 0.6632 0.6517 0.6388 0.5844 0.6129 0.6064 4.53%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.19 1.71 1.77 1.45 1.42 1.28 1.10 -
P/RPS 3.38 3.34 3.36 3.12 2.94 2.64 2.18 34.06%
P/EPS 25.02 20.65 20.14 24.74 23.28 18.10 13.14 53.80%
EY 4.00 4.84 4.96 4.04 4.30 5.52 7.61 -34.94%
DY 0.00 2.63 0.00 0.00 0.00 2.73 0.00 -
P/NAPS 2.19 1.55 1.64 1.38 1.42 1.20 1.04 64.51%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/11/07 30/05/07 27/02/07 15/11/06 16/08/06 30/05/06 22/02/06 -
Price 3.08 2.07 1.77 1.66 1.68 1.44 1.15 -
P/RPS 4.75 4.05 3.36 3.58 3.48 2.97 2.28 63.33%
P/EPS 35.18 25.00 20.14 28.33 27.54 20.37 13.73 87.57%
EY 2.84 4.00 4.96 3.53 3.63 4.91 7.28 -46.70%
DY 0.00 2.17 0.00 0.00 0.00 2.43 0.00 -
P/NAPS 3.08 1.88 1.64 1.58 1.68 1.35 1.08 101.48%

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