[IJMPLNT] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 97.72%
YoY- 183.18%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 310,944 158,546 478,029 360,118 211,325 92,413 271,633 9.40%
PBT 106,963 57,928 189,973 137,512 69,395 17,227 56,445 52.95%
Tax -26,274 -14,156 -47,846 -38,330 -19,231 -4,735 -12,469 64.13%
NP 80,689 43,772 142,127 99,182 50,164 12,492 43,976 49.71%
-
NP to SH 80,687 43,772 142,113 99,168 50,155 12,488 43,959 49.74%
-
Tax Rate 24.56% 24.44% 25.19% 27.87% 27.71% 27.49% 22.09% -
Total Cost 230,255 114,774 335,902 260,936 161,161 79,921 227,657 0.75%
-
Net Worth 792,804 760,418 727,866 670,842 0 570,591 583,996 22.53%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 71,593 - - - 23,890 -
Div Payout % - - 50.38% - - - 54.35% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 792,804 760,418 727,866 670,842 0 570,591 583,996 22.53%
NOSH 639,358 639,007 596,612 583,341 570,591 570,591 530,905 13.15%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 25.95% 27.61% 29.73% 27.54% 23.74% 13.52% 16.19% -
ROE 10.18% 5.76% 19.52% 14.78% 0.00% 2.19% 7.53% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 48.63 24.81 80.12 61.73 37.04 16.20 51.16 -3.31%
EPS 12.62 6.85 23.82 17.00 8.79 2.21 8.28 32.33%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 4.50 -
NAPS 1.24 1.19 1.22 1.15 0.00 1.00 1.10 8.29%
Adjusted Per Share Value based on latest NOSH - 608,101
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 35.31 18.00 54.29 40.90 24.00 10.49 30.85 9.39%
EPS 9.16 4.97 16.14 11.26 5.70 1.42 4.99 49.75%
DPS 0.00 0.00 8.13 0.00 0.00 0.00 2.71 -
NAPS 0.9003 0.8635 0.8266 0.7618 0.00 0.648 0.6632 22.53%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.81 3.62 3.58 3.28 2.40 2.19 1.71 -
P/RPS 3.72 14.59 4.47 5.31 6.48 13.52 3.34 7.42%
P/EPS 14.34 52.85 15.03 19.29 27.30 100.06 20.65 -21.52%
EY 6.97 1.89 6.65 5.18 3.66 1.00 4.84 27.43%
DY 0.00 0.00 3.35 0.00 0.00 0.00 2.63 -
P/NAPS 1.46 3.04 2.93 2.85 0.00 2.19 1.55 -3.89%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 27/05/08 26/02/08 - 28/11/07 30/05/07 -
Price 1.82 2.50 3.98 4.04 0.00 3.08 2.07 -
P/RPS 3.74 10.08 4.97 6.54 0.00 19.02 4.05 -5.15%
P/EPS 14.42 36.50 16.71 23.76 0.00 140.73 25.00 -30.63%
EY 6.93 2.74 5.98 4.21 0.00 0.71 4.00 44.10%
DY 0.00 0.00 3.02 0.00 0.00 0.00 2.17 -
P/NAPS 1.47 2.10 3.26 3.51 0.00 3.08 1.88 -15.08%

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