[IJMPLNT] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -5.91%
YoY- -18.15%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 261,869 251,756 244,630 245,872 253,134 262,065 268,214 -1.58%
PBT 57,283 56,398 52,121 49,265 52,253 55,470 58,029 -0.85%
Tax -18,492 -17,994 -16,444 -14,112 -14,898 -16,125 -16,781 6.68%
NP 38,791 38,404 35,677 35,153 37,355 39,345 41,248 -4.00%
-
NP to SH 38,776 38,389 35,662 35,141 37,347 39,341 41,248 -4.03%
-
Tax Rate 32.28% 31.91% 31.55% 28.65% 28.51% 29.07% 28.92% -
Total Cost 223,078 213,352 208,953 210,719 215,779 222,720 226,966 -1.14%
-
Net Worth 649,198 514,607 545,022 535,957 523,223 511,457 500,428 18.92%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 17,827 17,827 17,827 - 17,565 17,565 17,565 0.99%
Div Payout % 45.98% 46.44% 49.99% - 47.03% 44.65% 42.59% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 649,198 514,607 545,022 535,957 523,223 511,457 500,428 18.92%
NOSH 618,284 514,607 509,367 505,620 503,100 501,428 500,428 15.12%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 14.81% 15.25% 14.58% 14.30% 14.76% 15.01% 15.38% -
ROE 5.97% 7.46% 6.54% 6.56% 7.14% 7.69% 8.24% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 42.35 48.92 48.03 48.63 50.31 52.26 53.60 -14.52%
EPS 6.27 7.46 7.00 6.95 7.42 7.85 8.24 -16.63%
DPS 2.88 3.46 3.50 0.00 3.50 3.50 3.50 -12.17%
NAPS 1.05 1.00 1.07 1.06 1.04 1.02 1.00 3.30%
Adjusted Per Share Value based on latest NOSH - 505,620
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 29.74 28.59 27.78 27.92 28.75 29.76 30.46 -1.58%
EPS 4.40 4.36 4.05 3.99 4.24 4.47 4.68 -4.02%
DPS 2.02 2.02 2.02 0.00 1.99 1.99 1.99 1.00%
NAPS 0.7372 0.5844 0.6189 0.6086 0.5942 0.5808 0.5683 18.92%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.45 1.42 1.28 1.10 1.23 1.06 1.09 -
P/RPS 3.42 2.90 2.67 2.26 2.44 2.03 2.03 41.54%
P/EPS 23.12 19.04 18.28 15.83 16.57 13.51 13.22 45.10%
EY 4.33 5.25 5.47 6.32 6.04 7.40 7.56 -31.00%
DY 1.99 2.44 2.73 0.00 2.85 3.30 3.21 -27.27%
P/NAPS 1.38 1.42 1.20 1.04 1.18 1.04 1.09 17.01%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 15/11/06 16/08/06 30/05/06 22/02/06 11/11/05 10/08/05 18/05/05 -
Price 1.66 1.68 1.44 1.15 1.17 1.11 1.05 -
P/RPS 3.92 3.43 3.00 2.36 2.33 2.12 1.96 58.67%
P/EPS 26.47 22.52 20.57 16.55 15.76 14.15 12.74 62.75%
EY 3.78 4.44 4.86 6.04 6.34 7.07 7.85 -38.53%
DY 1.74 2.06 2.43 0.00 2.99 3.15 3.33 -35.10%
P/NAPS 1.58 1.68 1.35 1.08 1.13 1.09 1.05 31.28%

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