[IJMPLNT] QoQ Cumulative 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- 77.9%
YoY- -16.18%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 124,354 124,354 244,630 190,996 119,299 61,143 318,936 -46.59%
PBT 22,497 22,497 52,122 43,983 24,647 10,627 65,140 -50.74%
Tax -6,790 -6,790 -16,444 -12,332 -6,854 -2,901 -18,705 -49.08%
NP 15,707 15,707 35,678 31,651 17,793 7,726 46,435 -51.42%
-
NP to SH 15,698 15,698 35,662 31,638 17,784 7,722 46,435 -51.43%
-
Tax Rate 30.18% 30.18% 31.55% 28.04% 27.81% 27.30% 28.72% -
Total Cost 108,647 108,647 208,952 159,345 101,506 53,417 272,501 -45.79%
-
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 2.79% 3.05% 6.61% 5.92% 3.40% 1.51% 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 23.21 24.16 48.50 37.91 23.75 12.19 63.60 -48.90%
EPS 2.93 3.03 7.07 6.28 3.54 1.54 9.26 -53.53%
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 14.12 14.12 27.78 21.69 13.55 6.94 36.22 -46.60%
EPS 1.78 1.78 4.05 3.59 2.02 0.88 5.27 -51.46%
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 6.25 5.88 2.64 2.90 5.18 8.69 1.71 137.09%
P/EPS 49.49 46.55 18.10 17.52 34.75 68.83 11.77 160.28%
EY 2.02 2.15 5.52 5.71 2.88 1.45 8.50 -61.59%
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 7.15 6.95 2.97 3.03 4.93 9.10 1.65 165.55%
P/EPS 56.66 55.07 20.37 18.31 33.05 72.08 11.34 191.97%
EY 1.77 1.82 4.91 5.46 3.03 1.39 8.82 -65.68%
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