[IJMPLNT] QoQ Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 12.72%
YoY- -23.2%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 210,238 124,354 124,354 244,630 190,996 119,299 61,143 127.29%
PBT 50,184 22,497 22,497 52,122 43,983 24,647 10,627 180.67%
Tax -15,152 -6,790 -6,790 -16,444 -12,332 -6,854 -2,901 200.12%
NP 35,032 15,707 15,707 35,678 31,651 17,793 7,726 173.19%
-
NP to SH 35,019 15,698 15,698 35,662 31,638 17,784 7,722 173.22%
-
Tax Rate 30.19% 30.18% 30.18% 31.55% 28.04% 27.81% 27.30% -
Total Cost 175,206 108,647 108,647 208,952 159,345 101,506 53,417 120.27%
-
Net Worth 573,907 562,556 514,607 539,721 534,017 522,467 511,457 7.96%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - 17,654 - - - -
Div Payout % - - - 49.50% - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 573,907 562,556 514,607 539,721 534,017 522,467 511,457 7.96%
NOSH 531,396 535,767 514,607 504,413 503,789 502,372 501,428 3.93%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 16.66% 12.63% 12.63% 14.58% 16.57% 14.91% 12.64% -
ROE 6.10% 2.79% 3.05% 6.61% 5.92% 3.40% 1.51% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 39.56 23.21 24.16 48.50 37.91 23.75 12.19 118.72%
EPS 6.59 2.93 3.03 7.07 6.28 3.54 1.54 162.88%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.08 1.05 1.00 1.07 1.06 1.04 1.02 3.87%
Adjusted Per Share Value based on latest NOSH - 509,367
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 23.87 14.12 14.12 27.78 21.69 13.55 6.94 127.34%
EPS 3.98 1.78 1.78 4.05 3.59 2.02 0.88 172.73%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.6517 0.6388 0.5844 0.6129 0.6064 0.5933 0.5808 7.95%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.77 1.45 1.42 1.28 1.10 1.23 1.06 -
P/RPS 4.47 6.25 5.88 2.64 2.90 5.18 8.69 -35.72%
P/EPS 26.86 49.49 46.55 18.10 17.52 34.75 68.83 -46.50%
EY 3.72 2.02 2.15 5.52 5.71 2.88 1.45 87.08%
DY 0.00 0.00 0.00 2.73 0.00 0.00 0.00 -
P/NAPS 1.64 1.38 1.42 1.20 1.04 1.18 1.04 35.36%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 15/11/06 16/08/06 30/05/06 22/02/06 11/11/05 10/08/05 -
Price 1.77 1.66 1.68 1.44 1.15 1.17 1.11 -
P/RPS 4.47 7.15 6.95 2.97 3.03 4.93 9.10 -37.66%
P/EPS 26.86 56.66 55.07 20.37 18.31 33.05 72.08 -48.12%
EY 3.72 1.77 1.82 4.91 5.46 3.03 1.39 92.41%
DY 0.00 0.00 0.00 2.43 0.00 0.00 0.00 -
P/NAPS 1.64 1.58 1.68 1.35 1.08 1.13 1.09 31.20%

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