[IJMPLNT] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
10-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -83.37%
YoY- -47.88%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 244,630 190,996 119,299 61,143 318,936 213,338 134,379 49.14%
PBT 52,122 43,983 24,647 10,627 65,140 52,746 30,422 43.22%
Tax -16,444 -12,332 -6,854 -2,901 -18,705 -15,001 -8,737 52.49%
NP 35,678 31,651 17,793 7,726 46,435 37,745 21,685 39.40%
-
NP to SH 35,662 31,638 17,784 7,722 46,435 37,745 21,685 39.36%
-
Tax Rate 31.55% 28.04% 27.81% 27.30% 28.72% 28.44% 28.72% -
Total Cost 208,952 159,345 101,506 53,417 272,501 175,593 112,694 50.98%
-
Net Worth 539,721 534,017 522,467 511,457 501,457 511,572 496,329 5.75%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 17,654 - - - 17,551 17,553 - -
Div Payout % 49.50% - - - 37.80% 46.51% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 539,721 534,017 522,467 511,457 501,457 511,572 496,329 5.75%
NOSH 504,413 503,789 502,372 501,428 501,457 501,542 501,343 0.40%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 14.58% 16.57% 14.91% 12.64% 14.56% 17.69% 16.14% -
ROE 6.61% 5.92% 3.40% 1.51% 9.26% 7.38% 4.37% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 48.50 37.91 23.75 12.19 63.60 42.54 26.80 48.55%
EPS 7.07 6.28 3.54 1.54 9.26 7.52 4.32 38.91%
DPS 3.50 0.00 0.00 0.00 3.50 3.50 0.00 -
NAPS 1.07 1.06 1.04 1.02 1.00 1.02 0.99 5.32%
Adjusted Per Share Value based on latest NOSH - 501,428
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 27.78 21.69 13.55 6.94 36.22 24.23 15.26 49.14%
EPS 4.05 3.59 2.02 0.88 5.27 4.29 2.46 39.46%
DPS 2.00 0.00 0.00 0.00 1.99 1.99 0.00 -
NAPS 0.6129 0.6064 0.5933 0.5808 0.5695 0.5809 0.5636 5.75%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.28 1.10 1.23 1.06 1.09 1.22 1.23 -
P/RPS 2.64 2.90 5.18 8.69 1.71 2.87 4.59 -30.86%
P/EPS 18.10 17.52 34.75 68.83 11.77 16.21 28.44 -26.03%
EY 5.52 5.71 2.88 1.45 8.50 6.17 3.52 35.01%
DY 2.73 0.00 0.00 0.00 3.21 2.87 0.00 -
P/NAPS 1.20 1.04 1.18 1.04 1.09 1.20 1.24 -2.16%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 22/02/06 11/11/05 10/08/05 18/05/05 25/02/05 24/11/04 -
Price 1.44 1.15 1.17 1.11 1.05 1.05 1.24 -
P/RPS 2.97 3.03 4.93 9.10 1.65 2.47 4.63 -25.64%
P/EPS 20.37 18.31 33.05 72.08 11.34 13.95 28.67 -20.39%
EY 4.91 5.46 3.03 1.39 8.82 7.17 3.49 25.58%
DY 2.43 0.00 0.00 0.00 3.33 3.33 0.00 -
P/NAPS 1.35 1.08 1.13 1.09 1.05 1.03 1.25 5.26%

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