[IJMPLNT] QoQ TTM Result on 30-Jun-2005 [#1]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
10-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -4.62%
YoY- -8.77%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 244,630 245,872 253,134 262,065 268,214 264,060 250,956 -1.68%
PBT 52,121 49,265 52,253 55,470 58,029 59,857 59,593 -8.55%
Tax -16,444 -14,112 -14,898 -16,125 -16,781 -16,925 -16,338 0.43%
NP 35,677 35,153 37,355 39,345 41,248 42,932 43,255 -12.06%
-
NP to SH 35,662 35,141 37,347 39,341 41,248 42,932 43,255 -12.08%
-
Tax Rate 31.55% 28.65% 28.51% 29.07% 28.92% 28.28% 27.42% -
Total Cost 208,953 210,719 215,779 222,720 226,966 221,128 207,701 0.40%
-
Net Worth 545,022 535,957 523,223 511,457 500,428 511,912 497,309 6.30%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 17,827 - 17,565 17,565 17,565 17,565 12,525 26.55%
Div Payout % 49.99% - 47.03% 44.65% 42.59% 40.91% 28.96% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 545,022 535,957 523,223 511,457 500,428 511,912 497,309 6.30%
NOSH 509,367 505,620 503,100 501,428 500,428 501,874 502,333 0.93%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 14.58% 14.30% 14.76% 15.01% 15.38% 16.26% 17.24% -
ROE 6.54% 6.56% 7.14% 7.69% 8.24% 8.39% 8.70% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 48.03 48.63 50.31 52.26 53.60 52.61 49.96 -2.59%
EPS 7.00 6.95 7.42 7.85 8.24 8.55 8.61 -12.90%
DPS 3.50 0.00 3.50 3.50 3.50 3.50 2.50 25.17%
NAPS 1.07 1.06 1.04 1.02 1.00 1.02 0.99 5.32%
Adjusted Per Share Value based on latest NOSH - 501,428
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 27.78 27.92 28.75 29.76 30.46 29.99 28.50 -1.69%
EPS 4.05 3.99 4.24 4.47 4.68 4.88 4.91 -12.05%
DPS 2.02 0.00 1.99 1.99 1.99 1.99 1.42 26.51%
NAPS 0.6189 0.6086 0.5942 0.5808 0.5683 0.5813 0.5648 6.29%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.28 1.10 1.23 1.06 1.09 1.22 1.23 -
P/RPS 2.67 2.26 2.44 2.03 2.03 2.32 2.46 5.61%
P/EPS 18.28 15.83 16.57 13.51 13.22 14.26 14.28 17.91%
EY 5.47 6.32 6.04 7.40 7.56 7.01 7.00 -15.17%
DY 2.73 0.00 2.85 3.30 3.21 2.87 2.03 21.85%
P/NAPS 1.20 1.04 1.18 1.04 1.09 1.20 1.24 -2.16%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 22/02/06 11/11/05 10/08/05 18/05/05 25/02/05 24/11/04 -
Price 1.44 1.15 1.17 1.11 1.05 1.05 1.24 -
P/RPS 3.00 2.36 2.33 2.12 1.96 2.00 2.48 13.54%
P/EPS 20.57 16.55 15.76 14.15 12.74 12.27 14.40 26.86%
EY 4.86 6.04 6.34 7.07 7.85 8.15 6.94 -21.15%
DY 2.43 0.00 2.99 3.15 3.33 3.33 2.02 13.12%
P/NAPS 1.35 1.08 1.13 1.09 1.05 1.03 1.25 5.26%

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