[IJMPLNT] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 18.6%
YoY- -16.18%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 248,708 248,708 244,630 254,661 238,598 244,572 318,936 -15.26%
PBT 44,994 44,994 52,122 58,644 49,294 42,508 65,140 -21.84%
Tax -13,580 -13,580 -16,444 -16,442 -13,708 -11,604 -18,705 -19.20%
NP 31,414 31,414 35,678 42,201 35,586 30,904 46,435 -22.91%
-
NP to SH 31,396 31,396 35,662 42,184 35,568 30,888 46,435 -22.94%
-
Tax Rate 30.18% 30.18% 31.55% 28.04% 27.81% 27.30% 28.72% -
Total Cost 217,294 217,294 208,952 212,460 203,012 213,668 272,501 -13.99%
-
Net Worth 562,556 514,607 539,721 534,017 522,467 511,457 501,457 7.95%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 17,654 - - - 17,551 -
Div Payout % - - 49.50% - - - 37.80% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 562,556 514,607 539,721 534,017 522,467 511,457 501,457 7.95%
NOSH 535,767 514,607 504,413 503,789 502,372 501,428 501,457 4.50%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 12.63% 12.63% 14.58% 16.57% 14.91% 12.64% 14.56% -
ROE 5.58% 6.10% 6.61% 7.90% 6.81% 6.04% 9.26% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 46.42 48.33 48.50 50.55 47.49 48.78 63.60 -18.91%
EPS 5.86 6.06 7.07 8.37 7.08 6.16 9.26 -26.26%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 1.05 1.00 1.07 1.06 1.04 1.02 1.00 3.30%
Adjusted Per Share Value based on latest NOSH - 505,620
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 28.24 28.24 27.78 28.92 27.10 27.77 36.22 -15.27%
EPS 3.57 3.57 4.05 4.79 4.04 3.51 5.27 -22.84%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.99 -
NAPS 0.6388 0.5844 0.6129 0.6064 0.5933 0.5808 0.5695 7.94%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.45 1.42 1.28 1.10 1.23 1.06 1.09 -
P/RPS 3.12 2.94 2.64 2.18 2.59 2.17 1.71 49.26%
P/EPS 24.74 23.28 18.10 13.14 17.37 17.21 11.77 64.01%
EY 4.04 4.30 5.52 7.61 5.76 5.81 8.50 -39.06%
DY 0.00 0.00 2.73 0.00 0.00 0.00 3.21 -
P/NAPS 1.38 1.42 1.20 1.04 1.18 1.04 1.09 17.01%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 15/11/06 16/08/06 30/05/06 22/02/06 11/11/05 10/08/05 18/05/05 -
Price 1.66 1.68 1.44 1.15 1.17 1.11 1.05 -
P/RPS 3.58 3.48 2.97 2.28 2.46 2.28 1.65 67.51%
P/EPS 28.33 27.54 20.37 13.73 16.53 18.02 11.34 84.01%
EY 3.53 3.63 4.91 7.28 6.05 5.55 8.82 -45.66%
DY 0.00 0.00 2.43 0.00 0.00 0.00 3.33 -
P/NAPS 1.58 1.68 1.35 1.08 1.13 1.09 1.05 31.28%

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