[IJMPLNT] QoQ 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- 37.69%
YoY- -13.74%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 68,269 68,269 53,634 71,697 58,156 61,143 54,876 15.65%
PBT 14,904 14,904 8,139 19,336 14,019 10,627 5,283 99.52%
Tax -4,451 -4,451 -4,112 -5,478 -3,953 -2,901 -1,780 84.12%
NP 10,453 10,453 4,027 13,858 10,066 7,726 3,503 107.13%
-
NP to SH 10,449 10,449 4,024 13,854 10,062 7,722 3,503 107.07%
-
Tax Rate 29.86% 29.86% 50.52% 28.33% 28.20% 27.30% 33.69% -
Total Cost 57,816 57,816 49,607 57,839 48,090 53,417 51,373 8.18%
-
Net Worth 649,198 514,607 545,022 535,957 523,223 511,457 500,428 18.92%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 17,827 - - - - -
Div Payout % - - 443.04% - - - - -
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 649,198 514,607 545,022 535,957 523,223 511,457 500,428 18.92%
NOSH 618,284 514,607 509,367 505,620 503,100 501,428 500,428 15.12%
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 15.31% 15.31% 7.51% 19.33% 17.31% 12.64% 6.38% -
ROE 1.61% 2.03% 0.74% 2.58% 1.92% 1.51% 0.70% -
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 11.04 13.27 10.53 14.18 11.56 12.19 10.97 0.42%
EPS 1.69 2.00 0.79 2.74 2.00 1.54 0.70 79.87%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 0.00 -
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 7.75 7.75 6.09 8.14 6.60 6.94 6.23 15.65%
EPS 1.19 1.19 0.46 1.57 1.14 0.88 0.40 106.71%
DPS 0.00 0.00 2.02 0.00 0.00 0.00 0.00 -
NAPS 0.7372 0.5844 0.6189 0.6086 0.5942 0.5808 0.5683 18.92%
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 13.13 10.70 12.16 7.76 10.64 8.69 9.94 20.36%
P/EPS 85.80 69.93 162.03 40.15 61.50 68.83 155.71 -32.76%
EY 1.17 1.43 0.62 2.49 1.63 1.45 0.64 49.45%
DY 0.00 0.00 2.73 0.00 0.00 0.00 0.00 -
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 15.03 12.66 13.68 8.11 10.12 9.10 9.58 34.98%
P/EPS 98.22 82.74 182.28 41.97 58.50 72.08 150.00 -24.57%
EY 1.02 1.21 0.55 2.38 1.71 1.39 0.67 32.30%
DY 0.00 0.00 2.43 0.00 0.00 0.00 0.00 -
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