[IJMPLNT] QoQ 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- -70.95%
YoY- 14.87%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 85,884 68,269 68,269 53,634 71,697 58,156 61,143 25.34%
PBT 27,687 14,904 14,904 8,139 19,336 14,019 10,627 89.01%
Tax -8,362 -4,451 -4,451 -4,112 -5,478 -3,953 -2,901 102.14%
NP 19,325 10,453 10,453 4,027 13,858 10,066 7,726 83.95%
-
NP to SH 19,321 10,449 10,449 4,024 13,854 10,062 7,722 83.99%
-
Tax Rate 30.20% 29.86% 29.86% 50.52% 28.33% 28.20% 27.30% -
Total Cost 66,559 57,816 57,816 49,607 57,839 48,090 53,417 15.74%
-
Net Worth 584,500 649,198 514,607 545,022 535,957 523,223 511,457 9.28%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - 17,827 - - - -
Div Payout % - - - 443.04% - - - -
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 584,500 649,198 514,607 545,022 535,957 523,223 511,457 9.28%
NOSH 541,204 618,284 514,607 509,367 505,620 503,100 501,428 5.20%
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 22.50% 15.31% 15.31% 7.51% 19.33% 17.31% 12.64% -
ROE 3.31% 1.61% 2.03% 0.74% 2.58% 1.92% 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 15.87 11.04 13.27 10.53 14.18 11.56 12.19 19.17%
EPS 3.57 1.69 2.00 0.79 2.74 2.00 1.54 74.89%
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 9.75 7.75 7.75 6.09 8.14 6.60 6.94 25.36%
EPS 2.19 1.19 1.19 0.46 1.57 1.14 0.88 83.33%
DPS 0.00 0.00 0.00 2.02 0.00 0.00 0.00 -
NAPS 0.6638 0.7372 0.5844 0.6189 0.6086 0.5942 0.5808 9.28%
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 11.15 13.13 10.70 12.16 7.76 10.64 8.69 18.02%
P/EPS 49.58 85.80 69.93 162.03 40.15 61.50 68.83 -19.59%
EY 2.02 1.17 1.43 0.62 2.49 1.63 1.45 24.65%
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 11.15 15.03 12.66 13.68 8.11 10.12 9.10 14.46%
P/EPS 49.58 98.22 82.74 182.28 41.97 58.50 72.08 -22.02%
EY 2.02 1.02 1.21 0.55 2.38 1.71 1.39 28.21%
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