[IJMPLNT] QoQ TTM Result on 30-Jun-2007 [#1]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 4.15%
YoY- 33.37%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 478,029 421,513 358,604 307,961 283,817 276,056 261,869 49.30%
PBT 189,973 143,773 103,343 66,079 63,756 65,634 57,283 122.22%
Tax -47,846 -35,647 -24,910 -14,865 -14,581 -21,376 -18,492 88.36%
NP 142,127 108,126 78,433 51,214 49,175 44,258 38,791 137.47%
-
NP to SH 142,113 108,108 78,416 51,198 49,159 44,243 38,776 137.52%
-
Tax Rate 25.19% 24.79% 24.10% 22.50% 22.87% 32.57% 32.28% -
Total Cost 335,902 313,387 280,171 256,747 234,642 231,798 223,078 31.33%
-
Net Worth 777,342 699,316 0 576,829 599,634 584,500 649,198 12.74%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 76,459 24,530 24,530 24,530 24,530 17,827 17,827 163.74%
Div Payout % 53.80% 22.69% 31.28% 47.91% 49.90% 40.30% 45.98% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 777,342 699,316 0 576,829 599,634 584,500 649,198 12.74%
NOSH 637,166 608,101 576,829 576,829 545,121 541,204 618,284 2.02%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 29.73% 25.65% 21.87% 16.63% 17.33% 16.03% 14.81% -
ROE 18.28% 15.46% 0.00% 8.88% 8.20% 7.57% 5.97% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 75.02 69.32 62.17 53.39 52.06 51.01 42.35 46.35%
EPS 22.30 17.78 13.59 8.88 9.02 8.17 6.27 132.82%
DPS 12.00 4.03 4.25 4.25 4.50 3.29 2.88 158.71%
NAPS 1.22 1.15 0.00 1.00 1.10 1.08 1.05 10.51%
Adjusted Per Share Value based on latest NOSH - 576,829
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 54.29 47.87 40.72 34.97 32.23 31.35 29.74 49.31%
EPS 16.14 12.28 8.91 5.81 5.58 5.02 4.40 137.66%
DPS 8.68 2.79 2.79 2.79 2.79 2.02 2.02 164.07%
NAPS 0.8828 0.7942 0.00 0.6551 0.681 0.6638 0.7372 12.75%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.58 3.28 2.40 2.19 1.71 1.77 1.45 -
P/RPS 4.77 4.73 3.86 4.10 3.28 3.47 3.42 24.80%
P/EPS 16.05 18.45 17.65 24.67 18.96 21.65 23.12 -21.58%
EY 6.23 5.42 5.66 4.05 5.27 4.62 4.33 27.41%
DY 3.35 1.23 1.77 1.94 2.63 1.86 1.99 41.46%
P/NAPS 2.93 2.85 0.00 2.19 1.55 1.64 1.38 65.11%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date - - - 28/11/07 30/05/07 27/02/07 15/11/06 -
Price 0.00 0.00 0.00 3.08 2.07 1.77 1.66 -
P/RPS 0.00 0.00 0.00 5.77 3.98 3.47 3.92 -
P/EPS 0.00 0.00 0.00 34.70 22.95 21.65 26.47 -
EY 0.00 0.00 0.00 2.88 4.36 4.62 3.78 -
DY 0.00 0.00 0.00 1.38 2.17 1.86 1.74 -
P/NAPS 0.00 0.00 0.00 3.08 1.88 1.64 1.58 -

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