[IJMPLNT] QoQ TTM Result on 30-Jun-2006 [#2]

Stock

[IJMPLNT] IJM PLANTATIONS BHD

Announcement Date

16-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 7.65%

YoY- -2.42%

Quarter Report

IJMPLNT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
TTM Result
Revenue	283,817	276,056	261,869	251,756	244,630	245,872	253,134	7.93%
YoY %	2.81%	5.42%	4.02%	2.91%	-0.51%	-2.87%	-	-
Horiz. %	112.12%	109.06%	103.45%	99.46%	96.64%	97.13%	100.00%	-
PBT	63,756	65,634	57,283	56,398	52,121	49,265	52,253	14.19%
YoY %	-2.86%	14.58%	1.57%	8.21%	5.80%	-5.72%	-	-
Horiz. %	122.01%	125.61%	109.63%	107.93%	99.75%	94.28%	100.00%	-
Tax	-14,581	-21,376	-18,492	-17,994	-16,444	-14,112	-14,898	-1.42%
YoY %	31.79%	-15.60%	-2.77%	-9.43%	-16.52%	5.28%	-	-
Horiz. %	97.87%	143.48%	124.12%	120.78%	110.38%	94.72%	100.00%	-
NP	49,175	44,258	38,791	38,404	35,677	35,153	37,355	20.13%
YoY %	11.11%	14.09%	1.01%	7.64%	1.49%	-5.89%	-	-
Horiz. %	131.64%	118.48%	103.84%	102.81%	95.51%	94.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,159	44,243	38,776	38,389	35,662	35,141	37,347	20.12%
YoY %	11.11%	14.10%	1.01%	7.65%	1.48%	-5.91%	-	-
Horiz. %	131.63%	118.46%	103.83%	102.79%	95.49%	94.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.87%	32.57%	32.28%	31.91%	31.55%	28.65%	28.51%	-
YoY %	-29.78%	0.90%	1.16%	1.14%	10.12%	0.49%	-	-
Horiz. %	80.22%	114.24%	113.22%	111.93%	110.66%	100.49%	100.00%	-
Total Cost	234,642	231,798	223,078	213,352	208,953	210,719	215,779	5.75%
YoY %	1.23%	3.91%	4.56%	2.11%	-0.84%	-2.34%	-	-
Horiz. %	108.74%	107.42%	103.38%	98.88%	96.84%	97.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	599,634	584,500	649,198	514,607	545,022	535,957	523,223	9.52%
YoY %	2.59%	-9.97%	26.15%	-5.58%	1.69%	2.43%	-	-
Horiz. %	114.60%	111.71%	124.08%	98.35%	104.17%	102.43%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	24,530	17,827	17,827	17,827	17,827	-	17,565	24.96%
YoY %	37.60%	0.00%	0.00%	0.00%	0.00%	-	-	-
Horiz. %	139.65%	101.49%	101.49%	101.49%	101.49%	-	100.00%	-
Div Payout %	49.90%	40.30%	45.98%	46.44%	49.99%	-	47.03%	-
YoY %	23.82%	-12.35%	-0.99%	-7.10%	0.00%	-	-	-
Horiz. %	106.10%	85.69%	97.77%	98.75%	106.29%	-	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	599,634	584,500	649,198	514,607	545,022	535,957	523,223	9.52%
YoY %	2.59%	-9.97%	26.15%	-5.58%	1.69%	2.43%	-	-
Horiz. %	114.60%	111.71%	124.08%	98.35%	104.17%	102.43%	100.00%	-
NOSH	545,121	541,204	618,284	514,607	509,367	505,620	503,100	5.49%
YoY %	0.72%	-12.47%	20.15%	1.03%	0.74%	0.50%	-	-
Horiz. %	108.35%	107.57%	122.89%	102.29%	101.25%	100.50%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	17.33%	16.03%	14.81%	15.25%	14.58%	14.30%	14.76%	-
YoY %	8.11%	8.24%	-2.89%	4.60%	1.96%	-3.12%	-	-
Horiz. %	117.41%	108.60%	100.34%	103.32%	98.78%	96.88%	100.00%	-
ROE	8.20%	7.57%	5.97%	7.46%	6.54%	6.56%	7.14%	-
YoY %	8.32%	26.80%	-19.97%	14.07%	-0.30%	-8.12%	-	-
Horiz. %	114.85%	106.02%	83.61%	104.48%	91.60%	91.88%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	52.06	51.01	42.35	48.92	48.03	48.63	50.31	2.30%
YoY %	2.06%	20.45%	-13.43%	1.85%	-1.23%	-3.34%	-	-
Horiz. %	103.48%	101.39%	84.18%	97.24%	95.47%	96.66%	100.00%	-
EPS	9.02	8.17	6.27	7.46	7.00	6.95	7.42	13.91%
YoY %	10.40%	30.30%	-15.95%	6.57%	0.72%	-6.33%	-	-
Horiz. %	121.56%	110.11%	84.50%	100.54%	94.34%	93.67%	100.00%	-
DPS	4.50	3.29	2.88	3.46	3.50	0.00	3.50	18.25%
YoY %	36.78%	14.24%	-16.76%	-1.14%	0.00%	0.00%	-	-
Horiz. %	128.57%	94.00%	82.29%	98.86%	100.00%	0.00%	100.00%	-
NAPS	1.10	1.08	1.05	1.00	1.07	1.06	1.04	3.81%
YoY %	1.85%	2.86%	5.00%	-6.54%	0.94%	1.92%	-	-
Horiz. %	105.77%	103.85%	100.96%	96.15%	102.88%	101.92%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 514,607
RPS	32.23	31.35	29.74	28.59	27.78	27.92	28.75	7.92%
YoY %	2.81%	5.41%	4.02%	2.92%	-0.50%	-2.89%	-	-
Horiz. %	112.10%	109.04%	103.44%	99.44%	96.63%	97.11%	100.00%	-
EPS	5.58	5.02	4.40	4.36	4.05	3.99	4.24	20.11%
YoY %	11.16%	14.09%	0.92%	7.65%	1.50%	-5.90%	-	-
Horiz. %	131.60%	118.40%	103.77%	102.83%	95.52%	94.10%	100.00%	-
DPS	2.79	2.02	2.02	2.02	2.02	0.00	1.99	25.29%
YoY %	38.12%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	140.20%	101.51%	101.51%	101.51%	101.51%	0.00%	100.00%	-
NAPS	0.681	0.6638	0.7372	0.5844	0.6189	0.6086	0.5942	9.52%
YoY %	2.59%	-9.96%	26.15%	-5.57%	1.69%	2.42%	-	-
Horiz. %	114.61%	111.71%	124.07%	98.35%	104.16%	102.42%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	1.71	1.77	1.45	1.42	1.28	1.10	1.23	-
P/RPS	3.28	3.47	3.42	2.90	2.67	2.26	2.44	21.82%
YoY %	-5.48%	1.46%	17.93%	8.61%	18.14%	-7.38%	-	-
Horiz. %	134.43%	142.21%	140.16%	118.85%	109.43%	92.62%	100.00%	-
P/EPS	18.96	21.65	23.12	19.04	18.28	15.83	16.57	9.40%
YoY %	-12.42%	-6.36%	21.43%	4.16%	15.48%	-4.47%	-	-
Horiz. %	114.42%	130.66%	139.53%	114.91%	110.32%	95.53%	100.00%	-
EY	5.27	4.62	4.33	5.25	5.47	6.32	6.04	-8.69%
YoY %	14.07%	6.70%	-17.52%	-4.02%	-13.45%	4.64%	-	-
Horiz. %	87.25%	76.49%	71.69%	86.92%	90.56%	104.64%	100.00%	-
DY	2.63	1.86	1.99	2.44	2.73	0.00	2.85	-5.21%
YoY %	41.40%	-6.53%	-18.44%	-10.62%	0.00%	0.00%	-	-
Horiz. %	92.28%	65.26%	69.82%	85.61%	95.79%	0.00%	100.00%	-
P/NAPS	1.55	1.64	1.38	1.42	1.20	1.04	1.18	19.96%
YoY %	-5.49%	18.84%	-2.82%	18.33%	15.38%	-11.86%	-	-
Horiz. %	131.36%	138.98%	116.95%	120.34%	101.69%	88.14%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	30/05/07	27/02/07	15/11/06	16/08/06	30/05/06	22/02/06	11/11/05	-
Price	2.07	1.77	1.66	1.68	1.44	1.15	1.17	-
P/RPS	3.98	3.47	3.92	3.43	3.00	2.36	2.33	42.94%
YoY %	14.70%	-11.48%	14.29%	14.33%	27.12%	1.29%	-	-
Horiz. %	170.82%	148.93%	168.24%	147.21%	128.76%	101.29%	100.00%	-
P/EPS	22.95	21.65	26.47	22.52	20.57	16.55	15.76	28.50%
YoY %	6.00%	-18.21%	17.54%	9.48%	24.29%	5.01%	-	-
Horiz. %	145.62%	137.37%	167.96%	142.89%	130.52%	105.01%	100.00%	-
EY	4.36	4.62	3.78	4.44	4.86	6.04	6.34	-22.10%
YoY %	-5.63%	22.22%	-14.86%	-8.64%	-19.54%	-4.73%	-	-
Horiz. %	68.77%	72.87%	59.62%	70.03%	76.66%	95.27%	100.00%	-
DY	2.17	1.86	1.74	2.06	2.43	0.00	2.99	-19.25%
YoY %	16.67%	6.90%	-15.53%	-15.23%	0.00%	0.00%	-	-
Horiz. %	72.58%	62.21%	58.19%	68.90%	81.27%	0.00%	100.00%	-
P/NAPS	1.88	1.64	1.58	1.68	1.35	1.08	1.13	40.44%
YoY %	14.63%	3.80%	-5.95%	24.44%	25.00%	-4.42%	-	-
Horiz. %	166.37%	145.13%	139.82%	148.67%	119.47%	95.58%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos