[IJMPLNT] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 53.16%
YoY- 102.23%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 544,162 478,029 421,513 358,604 307,961 283,817 276,056 57.27%
PBT 230,674 189,973 143,773 103,343 66,079 63,756 65,634 131.33%
Tax -57,267 -47,846 -35,647 -24,910 -14,865 -14,581 -21,376 93.00%
NP 173,407 142,127 108,126 78,433 51,214 49,175 44,258 148.73%
-
NP to SH 173,397 142,113 108,108 78,416 51,198 49,159 44,243 148.78%
-
Tax Rate 24.83% 25.19% 24.79% 24.10% 22.50% 22.87% 32.57% -
Total Cost 370,755 335,902 313,387 280,171 256,747 234,642 231,798 36.80%
-
Net Worth 760,418 777,342 699,316 0 576,829 599,634 584,500 19.19%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 76,459 76,459 24,530 24,530 24,530 24,530 17,827 164.21%
Div Payout % 44.10% 53.80% 22.69% 31.28% 47.91% 49.90% 40.30% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 760,418 777,342 699,316 0 576,829 599,634 584,500 19.19%
NOSH 639,007 637,166 608,101 576,829 576,829 545,121 541,204 11.72%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 31.87% 29.73% 25.65% 21.87% 16.63% 17.33% 16.03% -
ROE 22.80% 18.28% 15.46% 0.00% 8.88% 8.20% 7.57% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 85.16 75.02 69.32 62.17 53.39 52.06 51.01 40.77%
EPS 27.14 22.30 17.78 13.59 8.88 9.02 8.17 122.79%
DPS 11.97 12.00 4.03 4.25 4.25 4.50 3.29 136.74%
NAPS 1.19 1.22 1.15 0.00 1.00 1.10 1.08 6.68%
Adjusted Per Share Value based on latest NOSH - 576,829
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 61.80 54.29 47.87 40.72 34.97 32.23 31.35 57.28%
EPS 19.69 16.14 12.28 8.91 5.81 5.58 5.02 148.91%
DPS 8.68 8.68 2.79 2.79 2.79 2.79 2.02 164.54%
NAPS 0.8635 0.8828 0.7942 0.00 0.6551 0.681 0.6638 19.18%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.62 3.58 3.28 2.40 2.19 1.71 1.77 -
P/RPS 4.25 4.77 4.73 3.86 4.10 3.28 3.47 14.48%
P/EPS 13.34 16.05 18.45 17.65 24.67 18.96 21.65 -27.61%
EY 7.50 6.23 5.42 5.66 4.05 5.27 4.62 38.16%
DY 3.31 3.35 1.23 1.77 1.94 2.63 1.86 46.90%
P/NAPS 3.04 2.93 2.85 0.00 2.19 1.55 1.64 50.95%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date - - - - 28/11/07 30/05/07 27/02/07 -
Price 0.00 0.00 0.00 0.00 3.08 2.07 1.77 -
P/RPS 0.00 0.00 0.00 0.00 5.77 3.98 3.47 -
P/EPS 0.00 0.00 0.00 0.00 34.70 22.95 21.65 -
EY 0.00 0.00 0.00 0.00 2.88 4.36 4.62 -
DY 0.00 0.00 0.00 0.00 1.38 2.17 1.86 -
P/NAPS 0.00 0.00 0.00 0.00 3.08 1.88 1.64 -

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