[IJMPLNT] QoQ Cumulative 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?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 92,413 271,633 210,238 124,354 124,354 244,630 190,996 -38.44%
PBT 17,227 56,445 50,184 22,497 22,497 52,122 43,983 -46.55%
Tax -4,735 -12,469 -15,152 -6,790 -6,790 -16,444 -12,332 -47.26%
NP 12,492 43,976 35,032 15,707 15,707 35,678 31,651 -46.28%
-
NP to SH 12,488 43,959 35,019 15,698 15,698 35,662 31,638 -46.28%
-
Tax Rate 27.49% 22.09% 30.19% 30.18% 30.18% 31.55% 28.04% -
Total Cost 79,921 227,657 175,206 108,647 108,647 208,952 159,345 -36.95%
-
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 2.19% 7.53% 6.10% 2.79% 3.05% 6.61% 5.92% -
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 16.20 51.16 39.56 23.21 24.16 48.50 37.91 -43.35%
EPS 2.21 8.28 6.59 2.93 3.03 7.07 6.28 -50.25%
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 10.49 30.85 23.87 14.12 14.12 27.78 21.69 -38.46%
EPS 1.42 4.99 3.98 1.78 1.78 4.05 3.59 -46.20%
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 13.52 3.34 4.47 6.25 5.88 2.64 2.90 179.86%
P/EPS 100.06 20.65 26.86 49.49 46.55 18.10 17.52 220.53%
EY 1.00 4.84 3.72 2.02 2.15 5.52 5.71 -68.79%
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 19.02 4.05 4.47 7.15 6.95 2.97 3.03 241.43%
P/EPS 140.73 25.00 26.86 56.66 55.07 20.37 18.31 290.91%
EY 0.71 4.00 3.72 1.77 1.82 4.91 5.46 -74.42%
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