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

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 1.01%
YoY- 3.83%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 307,961 283,817 276,056 261,869 251,756 244,630 245,872 16.24%
PBT 66,079 63,756 65,634 57,283 56,398 52,121 49,265 21.68%
Tax -14,865 -14,581 -21,376 -18,492 -17,994 -16,444 -14,112 3.53%
NP 51,214 49,175 44,258 38,791 38,404 35,677 35,153 28.60%
-
NP to SH 51,198 49,159 44,243 38,776 38,389 35,662 35,141 28.60%
-
Tax Rate 22.50% 22.87% 32.57% 32.28% 31.91% 31.55% 28.65% -
Total Cost 256,747 234,642 231,798 223,078 213,352 208,953 210,719 14.11%
-
Net Worth 576,829 599,634 584,500 649,198 514,607 545,022 535,957 5.03%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 24,530 24,530 17,827 17,827 17,827 17,827 - -
Div Payout % 47.91% 49.90% 40.30% 45.98% 46.44% 49.99% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 576,829 599,634 584,500 649,198 514,607 545,022 535,957 5.03%
NOSH 576,829 545,121 541,204 618,284 514,607 509,367 505,620 9.20%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 16.63% 17.33% 16.03% 14.81% 15.25% 14.58% 14.30% -
ROE 8.88% 8.20% 7.57% 5.97% 7.46% 6.54% 6.56% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 53.39 52.06 51.01 42.35 48.92 48.03 48.63 6.44%
EPS 8.88 9.02 8.17 6.27 7.46 7.00 6.95 17.80%
DPS 4.25 4.50 3.29 2.88 3.46 3.50 0.00 -
NAPS 1.00 1.10 1.08 1.05 1.00 1.07 1.06 -3.82%
Adjusted Per Share Value based on latest NOSH - 618,284
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 34.97 32.23 31.35 29.74 28.59 27.78 27.92 16.24%
EPS 5.81 5.58 5.02 4.40 4.36 4.05 3.99 28.55%
DPS 2.79 2.79 2.02 2.02 2.02 2.02 0.00 -
NAPS 0.6551 0.681 0.6638 0.7372 0.5844 0.6189 0.6086 5.04%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.19 1.71 1.77 1.45 1.42 1.28 1.10 -
P/RPS 4.10 3.28 3.47 3.42 2.90 2.67 2.26 48.91%
P/EPS 24.67 18.96 21.65 23.12 19.04 18.28 15.83 34.52%
EY 4.05 5.27 4.62 4.33 5.25 5.47 6.32 -25.73%
DY 1.94 2.63 1.86 1.99 2.44 2.73 0.00 -
P/NAPS 2.19 1.55 1.64 1.38 1.42 1.20 1.04 64.51%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/11/07 30/05/07 27/02/07 15/11/06 16/08/06 30/05/06 22/02/06 -
Price 3.08 2.07 1.77 1.66 1.68 1.44 1.15 -
P/RPS 5.77 3.98 3.47 3.92 3.43 3.00 2.36 81.78%
P/EPS 34.70 22.95 21.65 26.47 22.52 20.57 16.55 64.03%
EY 2.88 4.36 4.62 3.78 4.44 4.86 6.04 -39.04%
DY 1.38 2.17 1.86 1.74 2.06 2.43 0.00 -
P/NAPS 3.08 1.88 1.64 1.58 1.68 1.35 1.08 101.48%

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