[IJMPLNT] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 14.1%
YoY- 25.9%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 358,604 307,961 283,817 276,056 261,869 251,756 244,630 29.01%
PBT 103,343 66,079 63,756 65,634 57,283 56,398 52,121 57.76%
Tax -24,910 -14,865 -14,581 -21,376 -18,492 -17,994 -16,444 31.86%
NP 78,433 51,214 49,175 44,258 38,791 38,404 35,677 68.99%
-
NP to SH 78,416 51,198 49,159 44,243 38,776 38,389 35,662 69.01%
-
Tax Rate 24.10% 22.50% 22.87% 32.57% 32.28% 31.91% 31.55% -
Total Cost 280,171 256,747 234,642 231,798 223,078 213,352 208,953 21.57%
-
Net Worth 0 576,829 599,634 584,500 649,198 514,607 545,022 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 24,530 24,530 24,530 17,827 17,827 17,827 17,827 23.68%
Div Payout % 31.28% 47.91% 49.90% 40.30% 45.98% 46.44% 49.99% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 0 576,829 599,634 584,500 649,198 514,607 545,022 -
NOSH 576,829 576,829 545,121 541,204 618,284 514,607 509,367 8.63%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 21.87% 16.63% 17.33% 16.03% 14.81% 15.25% 14.58% -
ROE 0.00% 8.88% 8.20% 7.57% 5.97% 7.46% 6.54% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 62.17 53.39 52.06 51.01 42.35 48.92 48.03 18.75%
EPS 13.59 8.88 9.02 8.17 6.27 7.46 7.00 55.56%
DPS 4.25 4.25 4.50 3.29 2.88 3.46 3.50 13.80%
NAPS 0.00 1.00 1.10 1.08 1.05 1.00 1.07 -
Adjusted Per Share Value based on latest NOSH - 541,204
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 40.72 34.97 32.23 31.35 29.74 28.59 27.78 29.00%
EPS 8.91 5.81 5.58 5.02 4.40 4.36 4.05 69.07%
DPS 2.79 2.79 2.79 2.02 2.02 2.02 2.02 23.99%
NAPS 0.00 0.6551 0.681 0.6638 0.7372 0.5844 0.6189 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.40 2.19 1.71 1.77 1.45 1.42 1.28 -
P/RPS 3.86 4.10 3.28 3.47 3.42 2.90 2.67 27.82%
P/EPS 17.65 24.67 18.96 21.65 23.12 19.04 18.28 -2.30%
EY 5.66 4.05 5.27 4.62 4.33 5.25 5.47 2.30%
DY 1.77 1.94 2.63 1.86 1.99 2.44 2.73 -25.07%
P/NAPS 0.00 2.19 1.55 1.64 1.38 1.42 1.20 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date - 28/11/07 30/05/07 27/02/07 15/11/06 16/08/06 30/05/06 -
Price 0.00 3.08 2.07 1.77 1.66 1.68 1.44 -
P/RPS 0.00 5.77 3.98 3.47 3.92 3.43 3.00 -
P/EPS 0.00 34.70 22.95 21.65 26.47 22.52 20.57 -
EY 0.00 2.88 4.36 4.62 3.78 4.44 4.86 -
DY 0.00 1.38 2.17 1.86 1.74 2.06 2.43 -
P/NAPS 0.00 3.08 1.88 1.64 1.58 1.68 1.35 -

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