[IJMPLNT] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[IJMPLNT] IJM PLANTATIONS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 37.86%
YoY- 144.35%
Quarter Report
Latest QR
Upcoming QR
IJMPLNT's Result
IJMPLNT's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 577,648 544,162 478,029 421,513 358,604 307,961 283,817 60.39%
PBT 227,541 230,674 189,973 143,773 103,343 66,079 63,756 132.99%
Tax -54,889 -57,267 -47,846 -35,647 -24,910 -14,865 -14,581 141.40%
NP 172,652 173,407 142,127 108,126 78,433 51,214 49,175 130.47%
-
NP to SH 172,645 173,397 142,113 108,108 78,416 51,198 49,159 130.51%
-
Tax Rate 24.12% 24.83% 25.19% 24.79% 24.10% 22.50% 22.87% -
Total Cost 404,996 370,755 335,902 313,387 280,171 256,747 234,642 43.74%
-
Net Worth 793,320 760,418 777,342 699,316 0 576,829 599,634 20.45%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 76,459 76,459 76,459 24,530 24,530 24,530 24,530 112.93%
Div Payout % 44.29% 44.10% 53.80% 22.69% 31.28% 47.91% 49.90% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 793,320 760,418 777,342 699,316 0 576,829 599,634 20.45%
NOSH 639,774 639,007 637,166 608,101 576,829 576,829 545,121 11.23%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 29.89% 31.87% 29.73% 25.65% 21.87% 16.63% 17.33% -
ROE 21.76% 22.80% 18.28% 15.46% 0.00% 8.88% 8.20% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 90.29 85.16 75.02 69.32 62.17 53.39 52.06 44.20%
EPS 26.99 27.14 22.30 17.78 13.59 8.88 9.02 107.23%
DPS 11.95 11.97 12.00 4.03 4.25 4.25 4.50 91.42%
NAPS 1.24 1.19 1.22 1.15 0.00 1.00 1.10 8.29%
Adjusted Per Share Value based on latest NOSH - 608,101
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 65.60 61.80 54.29 47.87 40.72 34.97 32.23 60.39%
EPS 19.61 19.69 16.14 12.28 8.91 5.81 5.58 130.62%
DPS 8.68 8.68 8.68 2.79 2.79 2.79 2.79 112.67%
NAPS 0.9009 0.8635 0.8828 0.7942 0.00 0.6551 0.681 20.44%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.81 3.62 3.58 3.28 2.40 2.19 1.71 -
P/RPS 2.00 4.25 4.77 4.73 3.86 4.10 3.28 -28.02%
P/EPS 6.71 13.34 16.05 18.45 17.65 24.67 18.96 -49.87%
EY 14.91 7.50 6.23 5.42 5.66 4.05 5.27 99.65%
DY 6.60 3.31 3.35 1.23 1.77 1.94 2.63 84.35%
P/NAPS 1.46 3.04 2.93 2.85 0.00 2.19 1.55 -3.89%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 - - - - 28/11/07 30/05/07 -
Price 1.82 0.00 0.00 0.00 0.00 3.08 2.07 -
P/RPS 2.02 0.00 0.00 0.00 0.00 5.77 3.98 -36.29%
P/EPS 6.74 0.00 0.00 0.00 0.00 34.70 22.95 -55.71%
EY 14.83 0.00 0.00 0.00 0.00 2.88 4.36 125.66%
DY 6.57 0.00 0.00 0.00 0.00 1.38 2.17 108.86%
P/NAPS 1.47 0.00 0.00 0.00 0.00 3.08 1.88 -15.08%

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